1.953
Revenue$B
1.142
1.199
1.272
1.345
1.438
1.538
1.597
1.726
1.835
1.945
2.089
6.22%
6.22%
7
18.00
Revenue growth%
22.55
23.96
24.24
26.71
24.63
26.87
26.47
26.78
26.98
24.91
8.28
26.78
25.69
76
10.96
Gross margin%
7.73
9.37
11.81
12.65
12.50
11.40
11.78
12.61
14.92
17.78
18.90
12.61
12.15
11
18.88
Operating margin%
15.43
17.41
16.88
14.95
14.62
14.96
15.58
14.96
16.12
18.25
13.28
15.58
15.51
67
18.88
Net margin%
13.33
10.36
10.55
9.02
11.86
11.06
11.53
11.05
8.69
7.60
23.36
11.05
10.80
80
20.71
P/E ratio (avg)x
14.98
13.69
13.17
14.16
13.26
14.31
16.19
18.30
17.41
16.49
22.63
16.49
14.65
47
20.29
EV/EBITx
8.527
8.417
8.648
8.236
7.582
7.058
6.453
6.362
6.935
6.348
12.61
6.453
7.320
89
19.51
FCF yield (avg)%
6.58
8.32
6.29
8.49
9.54
7.12
7.63
6.66
4.77
6.11
16.77
6.66
6.89
8
23.72
FCF margin%
10.87
13.21
11.97
10.68
10.34
11.94
12.46
13.71
14.01
13.23
9.96
13.23
12.21
11
1.725
FCF / Net incomex
0.169
0.157
0.156
0.165
0.162
0.176
0.191
0.193
0.197
0.195
0.335
0.193
0.173
62
2.06
ROIC%
12.76
11.71
12.28
14.86
12.40
13.24
15.00
12.31
14.37
16.94
22.61
14.37
13.00
39
22.09
Return on equity%
21.04
19.87
17.82
20.28
18.81
21.29
20.59
19.44
21.38
20.16
16.66
20.59
20.22
26
10.97
Return on assets%
26.41
24.86
22.97
24.84
27.72
26.28
28.55
27.38
29.10
29.05
10.10
28.55
26.90
40
0.38
EPS$
0.78
0.78
0.76
0.74
0.76
0.85
0.85
0.88
0.96
0.95
0.41
4.58%
1.31%
—
28.75
EPS growth%
5.61
8.27
7.07
7.82
8.48
8.54
10.05
9.04
6.92
4.24
27.32
8.54
8.04
26
0.67
Bookvalue per sh$
0.76
0.89
0.98
0.99
1.13
1.09
1.24
1.35
1.53
1.51
0.37
6.02%
7.01%
—
0.28
FCF per share$
0.52
0.55
0.55
0.54
0.65
0.66
0.72
0.86
0.89
1.00
0.32
8.98%
6.97%
—
0.35
Dividend per sh$
0.49
0.46
0.43
0.38
0.41
0.42
0.38
0.42
0.44
0.40
0.69
(0.48%)
(3.38%)
—
3.48
Div yield (avg)%
26.25
23.54
26.48
23.55
24.11
24.93
23.33
23.03
23.41
24.77
20.03
23.41
23.83
61
23.38
Payout ratio%
19.94
22.83
23.86
21.24
20.90
18.64
16.97
19.53
20.38
19.06
4.71
19.06
20.16
33
1.978
Shares (diluted)B
2.472
2.704
2.835
3.016
3.183
3.231
3.284
3.329
3.511
3.427
1.956
1.49%
3.43%
49
14.69
Buyback yield%
21.39
19.78
22.60
21.38
19.00
20.78
18.14
17.64
19.79
19.27
23.38
19.27
19.78
7
0.305
D/E ratiox
1.160
1.148
1.131
0.995
0.927
1.035
0.916
0.975
0.914
0.851
1.611
0.916
0.985
89
1.559
Enterprise value$B
0.748
0.810
0.802
0.816
0.827
0.808
0.822
0.902
1.032
1.002
0.682
3.92%
3.14%
61
0.789
LT debt$B
1.292
1.278
1.505
1.609
1.605
1.842
1.804
1.897
2.068
1.997
0.743
4.46%
3.99%
36
Revenue
$1.945B
6.22%
1.00×
Cost of revenue
$1.066B
6.43%
1.02×
Operating expenses
$318.9M
5.72%
0.95×
Goodwill & intangibles
19.88%
Property and equipment
13.55%
Spread over hurdle
43.49%