1.723
Revenue$B
1.334
1.378
1.406
1.503
1.532
1.616
1.671
1.739
1.855
1.949
1.854
4.93%
4.38%
72
11.82
Revenue growth%
25.01
26.27
23.97
21.93
19.12
18.17
18.00
18.79
21.40
21.19
4.15
18.79
21.30
36
24.64
Gross margin%
29.26
27.61
29.76
30.65
29.18
27.47
29.92
26.98
28.59
30.49
10.95
28.59
29.22
60
19.93
Operating margin%
0.40
3.08
5.53
4.41
4.66
1.79
3.34
5.67
4.75
2.78
9.62
3.34
3.87
42
13.15
Net margin%
18.48
18.16
19.85
17.91
17.06
15.27
14.97
12.13
14.96
17.61
25.60
14.97
17.33
24
29.75
P/E ratio (avg)x
49.26
55.92
56.99
55.40
54.77
64.57
67.43
76.13
74.69
70.85
25.39
70.85
60.78
57
17.38
EV/EBITx
45.38
50.34
48.81
50.71
48.64
51.48
48.21
47.09
46.96
44.65
30.19
47.09
48.43
51
27.82
FCF yield (avg)%
5.46
5.79
7.97
8.46
9.68
7.12
9.59
6.97
9.65
10.81
17.37
9.59
8.21
49
20.76
FCF margin%
5.82
8.66
8.14
10.09
12.20
10.58
8.65
8.34
11.26
10.64
15.49
10.58
9.38
81
1.440
FCF / Net incomex
1.036
1.182
1.209
1.261
1.336
1.337
1.410
1.527
1.542
1.565
0.137
1.527
1.337
6
17.88
ROIC%
7.39
6.40
4.34
2.56
3.10
2.97
4.13
3.21
4.54
3.70
9.71
3.70
3.91
14
20.02
Return on equity%
6.03
6.79
7.98
5.33
3.55
3.73
1.14
0.40
0.40
2.45
18.75
1.14
3.64
25
14.69
Return on assets%
11.00
8.28
5.77
6.87
6.15
6.20
7.04
6.02
4.32
5.65
10.65
6.02
6.18
27
0.29
EPS$
0.66
0.73
0.83
0.92
1.08
1.20
1.39
1.64
1.82
1.98
0.31
12.94%
12.27%
—
13.50
EPS growth%
8.33
7.41
5.72
5.93
3.35
1.47
2.74
2.26
1.89
1.03
29.91
1.89
3.05
78
0.60
Bookvalue per sh$
0.63
0.73
0.86
1.00
1.18
1.23
1.27
1.39
1.44
1.62
0.52
6.47%
11.25%
—
0.57
FCF per share$
0.66
0.67
0.78
0.94
1.08
1.24
1.35
1.51
1.70
1.98
0.47
12.81%
13.53%
—
0.53
Dividend per sh$
0.29
0.29
0.28
0.28
0.29
0.31
0.35
0.33
0.38
0.40
0.56
6.67%
3.35%
—
20.78
Div yield (avg)%
28.62
31.14
32.96
34.39
36.74
35.27
34.09
32.38
34.08
32.53
6.18
34.08
33.52
70
25.73
Payout ratio%
25.84
27.70
27.51
25.34
26.24
28.03
29.20
28.06
27.32
26.75
5.78
28.03
27.42
37
2.956
Shares (diluted)B
2.536
2.775
2.496
2.676
2.912
2.684
2.532
2.266
2.445
2.409
2.945
(3.72%)
0.48%
54
17.42
Buyback yield%
21.30
24.28
26.06
24.90
25.34
23.16
24.55
27.34
27.69
24.85
27.18
24.85
24.87
62
0.143
D/E ratiox
1.104
1.153
1.173
1.194
1.084
1.025
1.005
1.068
1.050
1.011
0.775
1.025
1.076
91
0.595
Enterprise value$B
1.112
1.232
1.230
1.176
1.271
1.417
1.515
1.623
1.676
1.577
1.036
4.41%
4.56%
44
0.257
LT debt$B
1.205
1.087
1.151
1.110
1.049
1.109
1.130
1.253
1.250
1.222
1.841
3.09%
0.65%
45
Revenue
$1.949B
4.38%
1.00×
Cost of revenue
$1.362B
4.36%
1.00×
Operating expenses
$255.8M
3.99%
0.96×
Property and equipment
17.57%
Goodwill & intangibles
17.37%
Spread over hurdle
(0.25%)