2.169
Revenue$B
1.506
1.570
1.666
1.728
1.815
1.934
2.050
2.176
2.291
2.466
2.296
6.32%
5.76%
38
16.94
Revenue growth%
21.42
21.43
21.30
22.89
24.51
23.28
23.43
25.69
23.58
21.98
2.16
23.43
23.09
37
6.59
Gross margin%
14.66
16.11
17.18
15.21
16.04
14.96
14.81
12.24
14.18
13.06
7.74
14.18
14.89
52
22.93
Operating margin%
10.05
7.63
7.91
8.68
8.10
10.75
7.91
8.20
9.90
7.48
15.74
8.20
8.15
24
21.90
Net margin%
6.11
6.16
3.27
3.68
5.04
3.96
1.53
2.80
4.66
3.33
29.68
3.33
3.82
16
8.486
P/E ratio (avg)x
26.69
27.90
26.17
26.08
25.05
27.92
26.52
26.30
28.25
26.55
21.36
26.55
26.53
44
13.03
EV/EBITx
27.89
25.80
26.56
28.46
25.07
25.13
26.31
27.95
25.94
26.88
8.385
26.31
26.43
11
21.10
FCF yield (avg)%
4.38
5.86
5.77
5.09
4.25
2.07
0.44
0.40
1.42
3.43
20.86
1.42
3.84
22
9.44
FCF margin%
17.52
15.90
13.16
10.60
8.44
7.32
8.71
9.51
9.85
8.55
14.51
8.71
9.68
72
1.240
FCF / Net incomex
1.136
1.081
1.067
1.039
1.009
1.082
1.105
1.125
1.206
1.223
0.224
1.125
1.094
48
27.95
ROIC%
21.18
23.95
21.79
20.74
19.63
17.95
20.34
17.95
18.01
18.58
3.81
18.01
19.99
94
17.87
Return on equity%
17.16
14.87
13.14
15.35
12.95
14.44
17.07
17.02
16.84
17.66
25.42
17.02
16.09
56
23.35
Return on assets%
4.07
6.29
4.38
5.95
7.92
10.78
10.66
9.02
7.21
5.75
12.67
9.02
6.75
55
0.06
EPS$
0.09
0.08
0.08
0.07
0.06
0.05
0.05
0.05
0.06
0.05
0.07
(3.29%)
(6.91%)
—
2.64
EPS growth%
26.49
26.12
23.25
23.37
25.48
27.10
27.78
28.20
26.14
28.44
13.43
27.78
26.32
85
0.17
Bookvalue per sh$
0.24
0.24
0.25
0.24
0.27
0.30
0.34
0.38
0.38
0.41
0.09
8.82%
6.36%
—
0.13
FCF per share$
0.14
0.14
0.15
0.15
0.16
0.17
0.18
0.20
0.21
0.22
0.24
6.66%
6.43%
—
0.19
Dividend per sh$
0.24
0.25
0.26
0.24
0.22
0.23
0.22
0.24
0.21
0.23
0.23
0.90%
0.09%
—
12.32
Div yield (avg)%
26.24
23.59
23.68
22.17
19.45
16.48
14.67
17.52
19.36
21.45
14.95
17.52
20.45
38
28.62
Payout ratio%
24.58
23.40
24.58
25.87
28.06
30.26
31.72
32.11
30.21
28.26
21.99
30.26
28.16
19
5.022
Shares (diluted)B
6.464
6.916
6.550
6.219
5.900
5.675
6.022
6.923
7.094
6.788
4.914
2.85%
0.09%
93
29.01
Buyback yield%
27.79
29.85
28.67
30.20
30.94
30.97
32.77
31.08
33.53
33.75
6.60
32.77
30.96
57
0.701
D/E ratiox
0.468
0.415
0.386
0.331
0.350
0.366
0.346
0.364
0.392
0.377
1.628
0.366
0.372
40
2.352
Enterprise value$B
2.466
2.844
2.744
2.899
2.992
3.137
3.610
3.327
3.173
3.010
1.132
0.12%
1.91%
91
0.358
LT debt$B
1.076
1.263
1.260
1.238
1.468
1.615
1.769
2.114
2.248
2.331
1.665
9.69%
7.87%
62
Revenue
$2.466B
5.76%
1.00×
Cost of revenue
$1.243B
6.05%
1.03×
Operating expenses
$413.2M
5.78%
1.00×
Goodwill & intangibles
18.43%