3.372
Revenue$B
5.544
5.821
6.085
6.328
6.637
6.986
7.075
7.236
7.654
8.052
3.522
3.94%
3.94%
61
9.68
Revenue growth%
17.76
15.99
17.51
18.78
20.00
18.22
15.29
17.51
17.26
14.84
23.27
17.26
17.51
86
5.03
Gross margin%
23.12
23.32
20.45
22.40
24.40
27.39
25.77
27.01
27.76
25.56
13.86
27.01
24.98
88
8.59
Operating margin%
20.98
23.70
22.87
21.51
19.68
20.03
17.23
15.56
17.12
18.19
8.82
17.23
19.85
88
3.20
Net margin%
25.23
24.00
23.37
23.07
24.38
23.14
24.07
24.30
26.99
27.07
11.46
24.30
24.19
14
31.83
P/E ratio (avg)x
36.67
38.28
39.89
35.26
34.38
35.32
37.61
33.84
31.83
30.96
29.22
33.84
35.29
25
10.85
EV/EBITx
38.52
45.13
52.54
62.00
64.88
73.30
81.27
81.37
98.54
111.4
27.04
81.37
69.09
62
15.72
FCF yield (avg)%
15.58
14.28
13.45
14.91
17.76
16.54
14.60
17.35
19.88
20.36
26.22
17.35
16.06
66
28.31
FCF margin%
23.88
22.29
24.79
22.84
23.13
20.23
22.29
24.20
24.53
24.38
7.49
24.20
23.51
38
1.609
FCF / Net incomex
0.105
0.115
0.110
0.123
0.140
0.131
0.132
0.143
0.134
0.137
0.629
0.134
0.132
83
9.51
ROIC%
24.54
23.74
21.70
24.11
26.57
26.17
26.90
26.83
28.09
27.62
27.20
26.90
26.37
87
17.63
Return on equity%
6.45
6.25
4.86
4.43
2.73
3.60
6.53
7.69
4.71
2.97
20.51
4.71
4.79
37
4.74
Return on assets%
6.39
6.08
6.89
8.98
11.47
13.50
15.08
13.47
15.14
16.18
12.82
15.08
12.47
26
0.36
EPS$
1.65
1.65
1.85
2.12
2.07
2.00
1.91
1.84
2.06
1.93
0.40
(1.36%)
1.84%
—
25.84
EPS growth%
11.03
12.21
10.75
11.52
10.32
9.34
10.92
8.27
6.65
4.59
14.72
8.27
10.54
8
1.39
Bookvalue per sh$
0.47
0.50
0.45
0.40
0.39
0.39
0.40
0.38
0.36
0.31
0.59
(4.32%)
(4.85%)
—
0.67
FCF per share$
1.25
1.29
1.47
1.35
1.37
1.47
1.47
1.66
1.63
1.74
0.98
4.83%
2.71%
—
1.73
Dividend per sh$
0.73
0.78
0.87
0.95
1.04
0.94
1.04
1.08
1.09
1.19
0.62
2.84%
4.62%
—
24.72
Div yield (avg)%
12.41
9.75
9.39
7.70
9.32
6.77
7.65
5.20
5.39
2.53
24.04
5.39
7.67
81
5.44
Payout ratio%
23.36
21.99
19.52
17.32
17.89
18.63
18.89
16.23
17.65
15.26
11.94
17.65
18.26
15
202.3
Shares (diluted)M
198.2
210.2
203.2
209.5
186.2
196.1
178.9
175.3
163.4
145.5
199.1
(4.81%)
(3.31%)
25
5.08
Buyback yield%
3.25
6.07
8.64
10.55
10.07
10.26
11.94
13.97
13.32
11.94
17.46
11.94
10.41
9
0.687
D/E ratiox
1.001
0.987
1.023
1.109
1.240
1.377
1.472
1.694
1.649
1.761
0.165
1.649
1.308
50
5.400
Enterprise value$B
4.160
3.974
3.859
4.109
3.752
4.047
3.447
3.009
2.648
2.246
1.459
(9.76%)
(6.05%)
81
3.595
LT debt$B
0.442
0.475
0.509
0.470
0.508
0.504
0.506
0.519
0.533
0.552
3.552
1.70%
2.25%
78
Revenue
$8.052B
3.94%
1.00×
Cost of revenue
$5.636B
4.09%
1.01×
Operating expenses
$1.679B
4.13%
1.02×
Goodwill & intangibles
17.64%
Property and equipment
16.27%
Spread over hurdle
(3.98%)