1.561
Revenue$B
1.673
1.786
1.922
2.069
2.188
2.331
2.465
2.579
2.703
2.913
1.636
5.89%
6.18%
53
19.73
Revenue growth%
4.31
3.75
6.68
8.04
9.95
8.21
9.31
10.03
10.36
9.75
3.97
9.75
8.76
12
18.29
Gross margin%
4.08
1.60
2.86
3.29
3.16
5.56
8.12
7.67
5.80
5.21
22.37
5.80
4.64
31
14.80
Operating margin%
3.72
5.00
2.08
4.25
5.67
6.52
8.61
6.37
3.99
4.73
2.50
6.37
4.86
73
20.60
Net margin%
21.27
22.88
21.30
21.20
23.08
20.53
19.79
21.43
19.93
17.55
8.32
19.93
21.24
40
25.81
P/E ratio (avg)x
7.253
7.580
7.865
7.831
8.025
7.911
7.561
8.018
7.246
7.473
19.31
7.561
7.705
13
19.37
EV/EBITx
35.59
38.65
40.21
42.56
42.73
40.31
38.13
38.30
36.32
39.36
24.09
38.30
39.00
72
14.22
FCF yield (avg)%
9.71
11.76
12.56
9.74
9.82
12.41
14.68
13.43
14.36
13.38
15.50
13.43
12.48
78
20.73
FCF margin%
9.90
8.11
6.12
7.30
4.36
6.67
8.21
6.54
3.73
0.83
21.33
6.54
6.61
49
1.659
FCF / Net incomex
2.639
2.794
3.313
3.859
4.592
4.925
5.129
5.473
6.051
6.595
1.681
5.473
4.758
51
22.56
ROIC%
0.40
2.49
3.49
2.83
0.48
0.40
1.56
2.23
2.24
3.27
17.68
2.23
2.23
83
22.39
Return on equity%
16.19
14.63
15.35
16.37
16.92
17.44
18.45
20.22
22.31
23.32
28.43
20.22
17.18
85
2.29
Return on assets%
11.44
12.72
13.56
11.77
8.86
10.68
11.41
13.10
10.36
7.64
8.69
10.68
11.42
33
0.77
EPS$
0.12
0.11
0.11
0.10
0.10
0.09
0.10
0.10
0.11
0.12
0.82
4.46%
(0.46%)
—
7.24
EPS growth%
19.17
21.24
18.83
16.24
17.35
18.43
17.93
15.57
14.30
16.54
20.39
16.54
17.64
44
0.32
Bookvalue per sh$
0.30
0.27
0.29
0.28
0.31
0.33
0.33
0.31
0.34
0.38
0.19
4.06%
2.41%
—
0.45
FCF per share$
0.22
0.26
0.32
0.36
0.42
0.47
0.51
0.61
0.66
0.76
0.13
12.51%
13.60%
—
0.45
Dividend per sh$
0.73
0.77
0.88
0.84
0.98
0.98
1.12
1.32
1.47
1.50
0.26
8.82%
7.03%
—
11.97
Div yield (avg)%
6.09
4.19
6.39
9.15
11.56
11.17
14.07
14.87
13.33
16.02
21.09
14.07
11.37
95
4.90
Payout ratio%
15.34
12.53
12.02
14.59
13.32
10.46
9.13
11.00
9.92
8.07
22.69
9.92
11.51
13
936.9
Shares (diluted)M
755.4
715.1
725.3
670.3
638.5
649.4
680.3
641.0
661.4
691.1
925.4
1.59%
(0.88%)
13
24.29
Buyback yield%
5.86
5.49
3.27
3.29
4.55
1.90
2.86
1.02
1.69
3.29
20.82
1.90
3.28
30
0.135
D/E ratiox
1.231
1.292
1.414
1.444
1.422
1.689
1.745
1.703
1.985
1.923
1.662
1.745
1.567
35
1.403
Enterprise value$B
2.311
2.457
2.897
3.433
3.635
4.312
4.221
4.988
5.085
5.608
1.662
9.06%
9.13%
79
1.552
LT debt$B
1.084
1.277
1.374
1.400
1.632
1.580
1.732
1.753
1.805
1.975
0.766
3.88%
6.73%
50
Revenue
$2.913B
6.18%
1.00×
Cost of revenue
$1.558B
6.13%
1.00×
Operating expenses
$553.8M
6.82%
1.06×
Property and equipment
16.69%
Spread over hurdle
(0.29%)