0.825
Revenue$B
1.731
1.801
1.877
1.888
1.977
1.996
2.085
2.112
2.157
2.190
0.922
2.06%
2.77%
86
10.53
Revenue growth%
16.33
15.90
16.51
18.50
21.27
20.95
22.67
25.57
23.93
22.84
23.16
22.84
21.11
87
23.74
Gross margin%
7.85
6.22
8.89
11.43
8.66
8.73
11.54
11.05
12.66
13.31
18.42
11.54
9.97
9
3.57
Operating margin%
6.14
7.17
7.87
8.62
10.34
8.02
7.45
5.11
5.16
3.47
22.84
5.16
7.31
53
3.49
Net margin%
4.36
4.36
5.30
7.30
5.68
5.32
2.77
4.00
6.52
5.38
5.90
5.32
5.31
80
18.27
P/E ratio (avg)x
21.70
20.43
19.73
19.33
18.73
17.52
15.45
13.93
14.62
13.17
36.24
14.62
18.12
10
8.302
EV/EBITx
30.24
32.76
31.83
29.05
32.77
30.27
27.90
28.42
29.94
28.43
27.78
28.43
30.09
53
23.89
FCF yield (avg)%
14.44
15.09
15.99
16.06
18.14
19.19
17.76
19.49
21.67
19.42
13.83
19.42
17.95
6
29.23
FCF margin%
27.18
28.08
27.37
26.38
23.40
21.80
22.43
21.63
19.85
18.81
24.21
21.63
22.92
18
1.049
FCF / Net incomex
1.930
2.189
2.329
2.467
2.371
2.540
2.401
2.512
2.444
2.346
1.487
2.444
2.386
88
16.02
ROIC%
8.70
6.42
8.78
8.78
9.06
7.57
7.94
7.60
9.51
9.93
26.56
7.94
8.74
19
9.25
Return on equity%
15.75
13.42
14.07
14.16
15.31
16.20
18.57
19.28
18.19
16.36
26.76
18.19
15.98
69
17.92
Return on assets%
15.40
13.71
14.04
13.18
13.29
14.36
15.38
17.81
16.27
15.70
8.20
15.70
14.87
82
0.32
EPS$
0.46
0.46
0.51
0.53
0.54
0.53
0.56
0.62
0.66
0.70
0.34
5.30%
5.82%
—
22.16
EPS growth%
24.89
22.67
22.69
22.56
21.87
21.52
18.99
16.04
17.50
17.69
24.41
17.69
21.70
88
0.30
Bookvalue per sh$
0.36
0.32
0.29
0.29
0.31
0.33
0.32
0.30
0.29
0.30
0.32
(0.88%)
(3.16%)
—
0.20
FCF per share$
0.13
0.12
0.11
0.11
0.10
0.11
0.11
0.10
0.09
0.09
0.38
(3.10%)
(3.19%)
—
0.46
Dividend per sh$
0.61
0.63
0.66
0.66
0.74
0.73
0.83
0.78
0.85
0.90
0.10
4.00%
4.99%
—
12.69
Div yield (avg)%
24.27
23.03
21.81
18.88
18.23
17.62
16.26
13.47
15.56
13.66
6.47
15.56
17.92
45
11.26
Payout ratio%
26.85
26.72
24.36
24.12
24.92
25.94
24.76
25.93
26.36
27.43
22.81
25.94
25.94
25
1.311
Shares (diluted)B
1.134
1.131
1.094
1.037
1.102
1.002
0.967
1.034
0.913
0.849
1.314
(5.08%)
(1.97%)
58
19.35
Buyback yield%
23.29
20.39
17.46
19.53
18.28
15.59
13.07
14.64
13.90
13.10
5.70
13.90
16.53
88
1.318
D/E ratiox
0.760
0.688
0.777
0.849
0.812
0.776
0.824
0.874
0.818
0.768
0.169
0.818
0.794
76
0.509
Enterprise value$B
1.965
2.058
2.411
2.763
3.099
3.249
3.827
3.665
3.761
3.697
1.424
3.59%
6.41%
58
1,739
LT debt$M
960.5
829.3
727.9
684.1
697.1
648.7
620.0
666.8
595.4
558.8
518.0
(4.33%)
(6.02%)
79
Revenue
$2.190B
2.77%
1.00×
Cost of revenue
$1.457B
2.86%
1.01×
Operating expenses
$382.7M
2.24%
0.95×
Property and equipment
14.67%
Spread over hurdle
(0.36%)