3.419
Revenue$B
1.786
1.914
2.059
2.204
2.348
2.548
2.695
2.908
3.104
3.403
3.593
7.71%
7.42%
57
10.51
Revenue growth%
25.30
25.29
25.20
26.83
28.13
27.65
30.24
27.77
27.68
30.13
19.36
27.77
27.66
65
16.22
Gross margin%
6.17
6.52
7.55
9.81
12.22
14.37
12.99
11.30
11.86
10.96
3.09
11.86
11.13
73
4.47
Operating margin%
16.53
15.13
16.69
19.43
17.67
15.98
18.65
19.41
21.11
22.37
7.69
19.41
18.16
54
29.06
Net margin%
2.92
3.45
2.48
0.84
1.28
3.24
1.11
0.40
0.40
0.40
11.27
0.40
1.20
16
19.08
P/E ratio (avg)x
42.69
46.53
47.21
51.42
48.40
53.62
56.34
52.79
60.24
68.74
7.730
56.34
52.10
40
26.99
EV/EBITx
24.00
21.15
19.76
18.86
20.88
21.31
21.98
20.94
22.66
21.39
22.93
21.39
21.23
87
6.92
FCF yield (avg)%
19.31
20.50
20.78
22.99
22.61
21.69
22.10
19.93
17.58
15.17
7.21
19.93
20.64
26
26.85
FCF margin%
0.85
0.40
2.91
2.38
0.40
1.72
0.40
0.40
0.40
0.40
29.69
0.40
0.40
29
1.174
FCF / Net incomex
1.194
1.334
1.548
1.726
1.866
1.872
2.020
1.961
2.274
2.683
1.634
2.020
1.869
93
16.60
ROIC%
6.41
7.22
4.66
6.62
6.52
7.16
8.65
10.92
8.15
7.00
27.74
8.15
7.08
61
17.96
Return on equity%
1.94
3.00
3.80
4.49
4.50
5.90
5.98
8.90
6.45
6.14
21.92
6.14
5.20
42
15.13
Return on assets%
4.05
2.33
4.64
6.20
4.53
5.01
4.33
2.70
5.52
5.35
7.06
5.01
4.58
41
0.53
EPS$
0.39
0.42
0.43
0.48
0.52
0.57
0.64
0.61
0.63
0.67
0.59
5.23%
6.77%
—
6.90
EPS growth%
14.02
13.84
16.83
17.91
17.03
18.17
15.61
13.38
11.28
11.80
15.73
13.38
14.81
83
0.66
Bookvalue per sh$
0.71
0.80
0.91
1.00
1.11
1.30
1.22
1.37
1.46
1.73
0.36
9.33%
10.42%
—
0.63
FCF per share$
0.53
0.61
0.68
0.79
0.86
0.97
1.05
1.09
1.26
1.38
0.28
10.01%
10.34%
—
0.45
Dividend per sh$
0.65
0.60
0.57
0.56
0.63
0.63
0.68
0.68
0.69
0.77
0.39
4.15%
1.63%
—
2.24
Div yield (avg)%
8.33
11.26
11.09
9.60
7.13
8.25
10.25
9.03
11.43
14.22
11.84
10.25
9.93
83
18.93
Payout ratio%
25.08
26.46
28.24
30.98
32.93
34.59
34.72
35.18
32.50
29.60
11.45
34.59
31.74
9
7.029
Shares (diluted)B
10.54
12.46
12.54
14.79
14.33
15.16
15.87
15.50
15.41
16.74
6.885
3.16%
6.44%
93
11.12
Buyback yield%
25.08
25.45
28.31
27.65
27.45
28.16
27.26
26.39
26.75
24.24
9.21
26.75
27.01
43
0.610
D/E ratiox
0.688
0.808
0.922
1.082
1.283
1.485
1.756
2.075
2.144
2.523
1.699
2.075
1.384
44
0.539
Enterprise value$B
3.070
3.068
3.005
3.334
3.467
3.402
3.546
3.441
3.214
2.973
3.065
(3.03%)
0.38%
72
1.607
LT debt$B
2.307
2.569
2.496
2.557
2.487
2.396
2.341
2.233
2.194
2.109
3.904
(3.24%)
(0.40%)
8
Revenue
$3.403B
7.42%
1.00×
Cost of revenue
$1.550B
8.11%
1.07×
Operating expenses
$714.5M
6.75%
0.94×
Property and equipment
18.82%
Spread over hurdle
11.47%