2.042
Revenue$B
4.577
4.839
5.164
5.516
6.033
6.478
6.922
7.532
7.973
8.454
2.170
6.98%
6.97%
87
19.31
Revenue growth%
6.52
4.93
6.49
4.42
6.13
6.80
4.20
2.53
4.10
6.25
13.25
4.20
5.53
39
27.18
Gross margin%
3.17
4.87
7.85
8.00
9.96
11.83
11.90
11.48
13.52
16.35
3.02
11.90
10.72
89
26.10
Operating margin%
4.83
7.00
8.55
9.80
10.72
9.44
7.14
9.71
7.91
8.25
26.12
8.25
8.40
53
6.29
Net margin%
20.81
20.40
21.16
20.99
19.91
17.22
18.33
18.28
20.59
19.71
10.79
18.33
20.16
10
35.24
P/E ratio (avg)x
28.74
30.13
32.04
35.03
33.73
37.05
37.17
40.66
37.79
42.93
13.38
37.79
36.04
27
16.46
EV/EBITx
8.436
9.761
9.507
10.13
10.77
12.44
13.77
13.82
13.99
15.10
20.25
13.82
11.60
37
7.66
FCF yield (avg)%
1.33
0.88
0.40
0.40
0.40
0.40
0.40
3.18
4.74
5.41
20.49
3.18
0.64
53
24.98
FCF margin%
1.27
3.66
2.99
4.66
4.51
4.47
6.71
3.83
3.26
2.43
17.38
3.83
3.74
66
0.760
FCF / Net incomex
1.857
1.824
2.007
2.342
2.391
2.723
2.739
3.244
3.867
4.614
0.589
3.244
2.557
48
5.05
ROIC%
9.82
6.94
9.01
6.60
5.48
7.98
10.01
9.97
9.54
11.00
12.75
9.97
9.28
35
27.93
Return on equity%
20.60
18.58
21.44
22.77
23.63
22.89
22.38
20.82
22.70
24.02
12.96
22.70
22.54
36
19.16
Return on assets%
17.71
15.39
15.28
18.15
19.27
19.51
16.75
18.34
15.80
16.13
26.52
16.75
17.23
24
0.11
EPS$
0.12
0.12
0.14
0.16
0.18
0.20
0.20
0.20
0.24
0.25
0.12
7.14%
9.37%
—
28.17
EPS growth%
15.59
14.93
16.61
18.80
16.04
13.87
15.03
15.92
14.29
16.51
28.13
15.03
15.76
59
0.15
Bookvalue per sh$
0.17
0.16
0.16
0.18
0.18
0.21
0.21
0.22
0.24
0.26
0.14
6.80%
4.03%
—
0.11
FCF per share$
0.29
0.29
0.31
0.30
0.33
0.36
0.42
0.48
0.46
0.50
0.12
8.30%
6.52%
—
0.31
Dividend per sh$
0.16
0.15
0.14
0.13
0.13
0.14
0.14
0.12
0.12
0.12
0.38
(1.40%)
(2.04%)
—
7.83
Div yield (avg)%
18.83
21.51
21.66
22.70
22.56
20.88
18.31
15.91
16.21
13.50
2.31
16.21
19.85
79
20.80
Payout ratio%
21.09
18.99
17.75
17.90
18.61
20.78
21.41
21.04
22.01
19.78
2.76
21.04
20.28
6
8.179
Shares (diluted)B
10.65
11.43
12.29
11.70
12.46
11.97
13.37
13.73
13.69
13.32
8.089
1.34%
3.40%
15
13.99
Buyback yield%
23.92
23.49
20.67
20.59
18.47
20.48
18.59
17.64
18.34
16.10
22.49
18.34
19.54
14
0.435
D/E ratiox
1.559
1.618
1.774
2.025
2.140
2.198
2.162
2.359
2.670
2.975
0.174
2.359
2.151
67
3.792
Enterprise value$B
0.601
0.656
0.701
0.753
0.767
0.801
0.966
0.961
0.999
1.158
4.895
8.61%
8.28%
37
6.099
LT debt$B
9.493
9.686
9.960
11.61
12.81
14.46
14.90
17.94
18.47
19.76
0.551
9.06%
8.27%
17
Revenue
$8.454B
6.97%
1.00×
Cost of revenue
$4.485B
6.60%
0.97×
Operating expenses
$1.295B
7.45%
1.05×
Goodwill & intangibles
14.02%