0.735
Revenue$B
0.900
0.963
1.056
1.172
1.248
1.379
1.531
1.676
1.859
1.980
0.813
9.67%
9.26%
21
11.25
Revenue growth%
6.11
7.89
8.53
6.37
5.66
6.83
5.38
4.12
1.88
3.55
5.19
4.12
5.88
58
5.70
Gross margin%
3.43
0.77
0.40
0.40
2.44
2.90
2.47
1.92
3.93
1.56
10.10
2.47
2.18
61
3.72
Operating margin%
26.23
25.26
25.17
24.69
25.63
25.20
23.29
23.52
23.11
25.18
23.95
23.52
25.17
19
7.63
Net margin%
23.14
23.15
25.19
27.38
29.03
29.59
29.21
31.31
28.77
26.61
6.88
29.21
28.08
9
27.01
P/E ratio (avg)x
46.97
54.46
63.90
76.95
88.32
93.69
106.0
116.7
127.4
127.1
35.26
116.7
91.01
94
10.82
EV/EBITx
27.33
28.60
33.30
34.04
34.56
38.24
44.79
46.75
53.15
58.28
37.55
46.75
36.40
12
26.59
FCF yield (avg)%
21.42
20.36
21.58
19.64
17.78
19.78
18.63
20.52
20.49
20.44
21.19
20.44
20.40
77
28.18
FCF margin%
22.94
25.12
25.03
24.16
23.56
21.80
21.28
20.37
20.48
19.58
28.14
20.48
22.37
28
1.049
FCF / Net incomex
1.237
1.232
1.386
1.425
1.435
1.555
1.510
1.732
2.078
2.077
0.253
1.732
1.472
88
24.02
ROIC%
24.60
26.27
24.63
21.66
22.91
21.81
23.95
23.42
24.37
26.79
7.40
23.95
24.16
42
20.18
Return on equity%
30.42
29.32
29.35
30.19
28.71
26.84
25.15
26.82
26.89
25.82
21.75
26.82
27.80
55
18.59
Return on assets%
28.83
31.71
30.15
29.30
28.50
27.62
26.76
25.85
23.28
24.41
20.97
25.85
28.06
8
0.16
EPS$
0.17
0.18
0.18
0.19
0.20
0.23
0.23
0.24
0.26
0.30
0.17
8.37%
7.90%
—
29.07
EPS growth%
16.37
13.55
12.96
15.25
15.98
13.39
11.57
8.74
10.09
9.88
5.67
10.09
13.17
81
0.49
Bookvalue per sh$
0.22
0.23
0.23
0.24
0.28
0.32
0.37
0.43
0.47
0.52
0.30
12.72%
9.93%
—
0.18
FCF per share$
0.45
0.44
0.48
0.49
0.43
0.42
0.38
0.38
0.35
0.31
0.18
(6.68%)
(3.37%)
—
0.52
Dividend per sh$
0.47
0.49
0.49
0.51
0.55
0.56
0.58
0.65
0.64
0.71
0.27
5.05%
4.93%
—
5.75
Div yield (avg)%
11.88
14.51
15.62
13.31
13.08
10.86
9.02
10.74
9.40
6.46
21.79
9.40
11.37
24
11.38
Payout ratio%
4.26
2.35
4.75
2.23
4.27
5.16
3.01
4.27
1.27
3.33
28.23
3.33
3.79
37
1.225
Shares (diluted)B
1.629
1.737
1.708
1.581
1.724
1.936
2.120
2.346
2.292
2.214
1.216
5.12%
2.57%
80
22.55
Buyback yield%
30.39
29.83
32.28
30.16
27.31
28.88
29.89
28.30
30.72
31.12
4.32
29.89
30.02
45
1.271
D/E ratiox
1.353
1.535
1.430
1.474
1.629
1.590
1.704
1.810
1.878
1.815
1.426
1.810
1.610
19
0.764
Enterprise value$B
0.880
0.785
0.845
0.788
0.687
0.730
0.785
0.728
0.780
0.762
1.309
2.11%
(2.47%)
33
0.780
LT debt$B
1.321
1.537
1.474
1.422
1.411
1.470
1.457
1.637
1.837
2.030
1.236
7.55%
4.45%
47
Revenue
$1.980B
9.26%
1.00×
Cost of revenue
$1.279B
9.07%
0.98×
Operating expenses
$471.3M
10.07%
1.08×
Goodwill & intangibles
18.49%
Property and equipment
15.96%
Spread over hurdle
(3.38%)