2.112
Revenue$B
1.949
1.960
2.046
2.067
2.122
2.157
2.210
2.244
2.285
2.272
2.287
1.37%
1.62%
26
18.46
Revenue growth%
25.39
23.28
26.12
24.01
21.98
20.62
21.97
22.52
24.10
26.42
26.79
22.52
23.64
86
10.22
Gross margin%
14.55
13.72
15.91
16.89
14.10
13.00
12.15
12.90
14.36
15.03
3.06
13.00
14.23
17
24.45
Operating margin%
29.81
27.58
28.15
30.77
29.99
32.21
34.71
35.72
38.69
36.51
16.32
35.72
31.49
64
19.77
Net margin%
3.19
1.62
1.85
2.60
0.40
0.47
1.31
0.40
2.50
2.76
22.00
1.31
1.73
68
28.67
P/E ratio (avg)x
29.60
26.90
27.19
28.63
25.59
27.48
28.23
24.39
25.20
21.65
23.33
25.20
27.04
24
11.73
EV/EBITx
12.75
13.84
13.67
14.05
14.70
16.41
16.67
17.87
18.81
19.97
22.01
17.87
15.55
36
9.58
FCF yield (avg)%
13.96
11.10
9.23
12.05
14.77
12.10
9.46
9.52
11.87
13.11
27.13
11.87
11.96
80
20.51
FCF margin%
19.54
16.73
17.67
20.38
21.86
20.39
20.86
20.62
23.28
25.06
2.07
20.86
20.50
61
1.235
FCF / Net incomex
1.306
1.161
1.283
1.429
1.553
1.652
1.589
1.426
1.568
1.615
1.088
1.589
1.491
44
11.31
ROIC%
7.53
8.07
5.70
4.49
6.90
9.72
12.15
11.25
11.94
11.97
10.62
11.94
8.89
69
2.56
Return on equity%
24.52
27.38
27.54
29.55
30.18
30.09
31.04
29.48
29.08
29.09
19.63
29.48
29.29
46
4.86
Return on assets%
13.58
15.88
16.20
18.44
18.91
17.62
17.48
16.07
14.88
16.93
21.52
16.93
16.56
29
0.41
EPS$
0.40
0.42
0.43
0.50
0.59
0.57
0.69
0.67
0.78
0.81
0.46
6.50%
8.80%
—
24.15
EPS growth%
20.94
23.06
24.90
23.04
21.91
23.41
20.53
20.84
19.04
19.69
8.46
20.53
21.43
39
0.44
Bookvalue per sh$
0.47
0.52
0.52
0.57
0.56
0.64
0.70
0.73
0.71
0.69
0.14
4.15%
4.54%
—
0.08
FCF per share$
0.17
0.16
0.14
0.13
0.13
0.14
0.14
0.13
0.12
0.11
0.10
(4.18%)
(5.31%)
—
0.35
Dividend per sh$
0.71
0.73
0.74
0.74
0.73
0.69
0.70
0.79
0.91
0.95
0.08
5.33%
3.64%
—
8.94
Div yield (avg)%
3.39
5.19
8.07
5.60
6.34
7.57
6.27
5.28
4.68
5.86
10.93
5.86
5.73
83
28.73
Payout ratio%
19.32
16.81
17.40
15.92
17.13
15.20
14.75
14.34
14.85
15.57
18.23
14.85
15.74
18
1.614
Shares (diluted)B
1.587
1.729
2.029
2.264
2.201
2.455
2.479
2.442
2.332
2.578
1.626
3.22%
5.07%
19
16.73
Buyback yield%
25.88
23.72
24.52
25.25
25.53
23.42
21.92
22.13
23.53
26.03
19.40
23.42
24.12
93
0.925
D/E ratiox
2.157
2.137
2.357
2.705
2.835
3.022
3.154
3.748
3.982
4.658
0.651
3.748
2.928
12
1.407
Enterprise value$B
1.191
1.357
1.554
1.531
1.459
1.573
1.661
1.810
2.086
1.959
1.362
6.08%
6.63%
33
1.754
LT debt$B
1.320
1.294
1.155
1.154
1.195
1.107
0.953
0.892
0.864
0.871
2.315
(6.13%)
(3.93%)
47
Revenue
$2.272B
1.62%
1.00×
Cost of revenue
$1.471B
1.73%
1.01×
Operating expenses
$371.4M
0.87%
0.93×
Property and equipment
17.02%
Goodwill & intangibles
14.48%
Spread over hurdle
12.60%