1.569
Revenue$B
1.038
1.137
1.208
1.325
1.409
1.516
1.606
1.728
1.893
2.007
1.697
7.32%
7.42%
53
28.61
Revenue growth%
27.04
25.42
25.18
23.74
21.21
23.73
21.87
19.56
19.68
16.68
28.39
19.68
22.80
60
27.87
Gross margin%
0.40
0.40
0.66
0.44
0.40
0.40
2.14
2.68
3.08
3.99
11.02
2.68
0.55
64
11.67
Operating margin%
10.04
9.36
7.69
9.67
8.58
11.45
11.11
10.56
8.09
5.30
11.66
10.56
9.52
21
13.44
Net margin%
26.92
25.54
26.17
24.61
26.74
27.76
28.30
27.34
30.33
32.73
27.66
28.30
27.13
7
29.92
P/E ratio (avg)x
26.24
23.12
22.56
21.43
21.05
20.76
19.85
17.18
15.99
15.40
19.26
17.18
20.90
31
8.386
EV/EBITx
14.74
15.34
15.53
15.26
15.56
13.71
12.89
13.87
12.59
11.78
27.03
12.89
14.31
82
7.92
FCF yield (avg)%
16.63
17.32
14.75
15.11
13.34
12.01
11.49
8.85
8.03
6.98
4.09
8.85
12.67
53
25.79
FCF margin%
29.44
29.12
29.62
28.18
30.85
27.87
29.72
27.64
30.38
31.75
10.72
29.72
29.53
44
1.217
FCF / Net incomex
0.254
0.297
0.332
0.369
0.378
0.384
0.463
0.518
0.615
0.659
1.771
0.518
0.381
40
15.97
ROIC%
16.04
16.92
16.45
14.97
16.22
17.49
16.56
16.53
18.55
19.52
18.95
17.49
16.55
37
13.89
Return on equity%
20.30
19.89
18.65
21.51
23.86
25.81
23.42
22.54
20.06
17.73
13.76
22.54
20.91
65
8.58
Return on assets%
22.10
20.19
17.93
16.79
17.24
16.50
17.89
15.25
16.89
19.17
11.89
16.89
17.56
7
0.10
EPS$
0.19
0.21
0.23
0.23
0.23
0.24
0.26
0.31
0.32
0.38
0.11
10.42%
8.42%
—
7.02
EPS growth%
30.14
29.60
27.34
27.83
25.01
27.72
24.99
26.05
24.00
21.45
29.23
24.99
26.70
75
0.06
Bookvalue per sh$
0.06
0.07
0.08
0.08
0.08
0.09
0.10
0.12
0.13
0.13
0.04
8.33%
7.60%
—
0.11
FCF per share$
0.12
0.13
0.15
0.17
0.20
0.19
0.22
0.24
0.28
0.30
0.11
8.52%
10.72%
—
0.11
Dividend per sh$
0.06
0.07
0.08
0.08
0.08
0.09
0.10
0.11
0.10
0.12
0.03
7.72%
7.34%
—
28.64
Div yield (avg)%
16.88
14.37
15.32
13.22
10.99
11.84
10.04
7.71
8.16
10.14
25.77
10.04
11.41
21
18.71
Payout ratio%
0.40
0.40
1.53
3.20
1.60
0.40
0.78
2.26
1.35
3.32
13.48
1.35
1.44
35
3.392
Shares (diluted)B
6.168
7.281
7.479
7.556
8.408
9.763
10.64
12.66
13.99
14.51
3.417
11.53%
10.56%
79
27.11
Buyback yield%
1.86
0.80
3.79
1.16
1.69
1.35
0.40
0.40
3.20
1.09
28.65
1.09
1.25
49
1.772
D/E ratiox
1.634
1.697
1.534
1.473
1.560
1.611
1.627
1.667
1.593
1.447
1.664
1.611
1.602
61
0.238
Enterprise value$B
1.003
1.092
1.038
1.023
1.047
0.925
0.910
0.994
1.099
1.062
0.146
0.28%
1.38%
69
201.4
LT debt$M
471.8
527.5
524.1
598.9
657.3
763.9
721.8
758.2
797.0
811.0
902.5
4.29%
6.12%
64
Revenue
$2.007B
7.42%
1.00×
Cost of revenue
$1.272B
7.34%
0.99×
Operating expenses
$332.1M
7.97%
1.05×
Cash and investments
19.62%
Goodwill & intangibles
15.00%