1.079
Revenue$B
5.600
5.975
6.521
7.134
7.732
8.330
8.964
9.663
10.30
11.29
1.177
7.86%
8.29%
20
29.40
Revenue growth%
0.43
0.40
2.03
3.66
2.54
0.40
0.40
0.40
0.88
0.40
6.83
0.40
0.42
40
2.18
Gross margin%
29.87
28.75
28.90
30.04
31.92
29.96
32.06
32.60
31.54
30.50
19.87
31.54
30.27
70
13.18
Operating margin%
14.37
16.01
15.72
17.41
18.56
19.77
18.43
19.09
18.37
16.68
10.60
18.43
17.89
33
26.73
Net margin%
21.88
23.63
20.74
18.00
17.21
16.13
14.99
15.72
14.55
11.81
16.30
14.99
16.67
39
37.45
P/E ratio (avg)x
18.42
16.92
16.18
14.87
13.34
13.06
13.10
13.95
13.32
14.71
21.23
13.32
14.33
47
21.73
EV/EBITx
21.45
25.56
27.73
27.45
27.59
30.89
33.91
33.27
34.55
38.13
15.35
33.91
29.31
46
18.35
FCF yield (avg)%
19.92
17.72
19.17
20.30
17.99
15.29
16.50
15.73
16.77
16.72
21.59
16.50
17.25
82
2.50
FCF margin%
21.70
23.85
22.17
24.39
24.27
26.63
27.39
25.95
27.22
26.46
27.77
26.63
25.17
49
0.554
FCF / Net incomex
0.571
0.620
0.645
0.612
0.535
0.539
0.523
0.489
0.531
0.539
1.780
0.531
0.539
81
2.69
ROIC%
13.88
10.92
8.31
11.28
13.89
14.22
16.70
14.74
13.72
10.73
5.73
14.22
13.80
91
13.32
Return on equity%
2.96
3.36
0.99
2.89
3.66
5.44
3.44
0.81
0.40
0.40
13.67
0.81
2.92
73
27.03
Return on assets%
31.87
34.56
33.98
36.49
36.58
39.10
39.64
42.60
45.37
46.32
2.73
42.60
37.84
39
0.44
EPS$
0.68
0.72
0.78
0.87
0.79
0.85
0.83
0.75
0.82
0.83
0.45
1.08%
2.87%
—
20.27
EPS growth%
12.57
14.08
12.60
10.43
7.57
6.74
7.22
9.61
10.35
9.60
19.90
9.60
9.98
81
0.39
Bookvalue per sh$
0.29
0.26
0.25
0.22
0.24
0.22
0.20
0.22
0.22
0.23
0.29
(1.39%)
(1.87%)
—
0.16
FCF per share$
0.45
0.51
0.54
0.61
0.69
0.73
0.72
0.71
0.85
0.97
0.47
7.05%
9.80%
—
0.31
Dividend per sh$
0.21
0.22
0.23
0.25
0.27
0.28
0.28
0.28
0.26
0.26
0.18
(1.08%)
1.87%
—
7.00
Div yield (avg)%
22.08
23.68
21.07
20.68
18.58
20.43
20.88
18.53
18.37
21.11
18.16
20.43
20.78
63
28.14
Payout ratio%
12.47
10.29
11.06
12.11
14.00
16.08
13.45
15.45
17.63
16.41
21.16
16.08
13.72
47
6.056
Shares (diluted)B
7.675
7.425
7.543
7.155
8.438
8.600
9.356
10.07
10.09
11.29
6.065
6.00%
4.66%
16
24.24
Buyback yield%
25.37
26.02
25.52
23.79
25.60
26.46
27.78
26.19
27.97
26.27
5.84
26.46
26.10
61
0.260
D/E ratiox
1.187
1.176
1.263
1.411
1.586
1.794
1.846
2.078
2.328
2.399
0.688
2.078
1.690
74
5.288
Enterprise value$B
7.897
8.851
9.821
9.023
9.994
11.04
10.63
10.96
11.04
10.54
2.754
1.07%
1.75%
19
3.354
LT debt$B
1.238
1.247
1.349
1.199
1.310
1.312
1.397
1.524
1.686
1.736
8.519
5.79%
2.72%
80
Revenue
$11.29B
8.29%
1.00×
Cost of revenue
$5.820B
8.56%
1.02×
Operating expenses
$2.047B
7.58%
0.94×
Property and equipment
18.53%
Spread over hurdle
44.77%