1.748
Revenue$B
1.587
1.614
1.613
1.661
1.690
1.672
1.650
1.678
1.654
1.653
1.828
(0.44%)
0.33%
74
25.01
Revenue growth%
11.95
9.80
9.05
10.35
8.00
8.09
9.68
8.12
6.52
8.88
27.40
8.12
8.97
63
28.20
Gross margin%
9.94
8.08
6.71
4.55
6.30
9.22
11.23
11.11
13.71
15.92
20.62
11.23
9.58
45
9.16
Operating margin%
2.81
5.26
3.26
4.91
5.80
3.95
4.58
3.60
3.48
5.84
14.39
3.95
4.26
58
10.09
Net margin%
8.47
7.76
4.81
4.64
5.17
6.59
4.61
4.10
1.78
2.22
2.68
4.10
4.73
93
17.99
P/E ratio (avg)x
27.57
30.59
31.05
29.33
33.61
31.71
32.47
31.74
34.83
37.05
9.236
32.47
31.73
17
34.92
EV/EBITx
31.86
29.28
27.95
25.17
25.90
25.75
24.27
26.31
26.08
28.39
14.56
26.08
26.20
59
27.35
FCF yield (avg)%
21.90
20.11
21.66
24.47
26.15
24.60
26.36
27.56
25.39
25.71
28.63
25.71
24.99
80
2.44
FCF margin%
17.26
15.27
17.50
15.36
18.33
19.51
16.89
18.63
18.15
15.30
27.94
18.15
17.38
58
0.229
FCF / Net incomex
0.784
0.801
0.935
0.909
1.013
1.108
1.287
1.279
1.430
1.661
0.373
1.287
1.060
46
19.09
ROIC%
31.74
34.04
36.00
37.07
39.30
41.15
39.11
41.05
39.70
37.19
23.63
39.70
38.15
89
25.62
Return on equity%
27.64
29.47
27.16
28.14
29.55
28.89
29.26
31.70
33.37
34.03
25.13
31.70
29.37
83
27.10
Return on assets%
19.66
21.45
24.19
26.55
25.35
22.82
24.24
26.96
29.46
28.67
21.51
26.96
24.79
51
6.15
EPS$
1.13
0.99
0.96
0.95
1.05
1.01
0.97
1.01
1.04
0.94
6.73
(2.24%)
(0.90%)
—
21.11
EPS growth%
20.36
18.48
18.08
16.84
17.24
17.53
19.31
21.26
20.06
19.19
10.90
19.31
18.84
34
2.19
Bookvalue per sh$
8.99
9.80
10.31
11.91
12.44
13.29
15.77
18.69
20.92
20.78
7.76
10.81%
9.83%
—
5.58
FCF per share$
4.77
4.28
4.19
4.26
4.58
4.42
3.93
3.77
3.39
2.96
7.52
(8.35%)
(5.79%)
—
3.16
Dividend per sh$
7.59
7.67
8.26
9.37
10.17
11.65
13.39
13.12
13.60
13.57
7.46
5.95%
6.46%
—
12.93
Div yield (avg)%
19.28
18.93
18.58
17.79
15.09
13.48
14.84
13.57
12.41
9.74
14.90
13.48
14.97
36
22.76
Payout ratio%
24.77
22.56
20.26
18.05
15.58
13.04
11.91
9.64
7.71
4.97
3.11
9.64
14.31
69
228.1
Shares (diluted)M
270.4
286.5
272.9
297.7
277.9
255.8
240.4
274.4
298.1
321.1
236.0
2.93%
2.30%
77
23.46
Buyback yield%
10.37
8.40
7.11
4.94
6.36
9.23
7.48
10.03
9.36
10.52
16.71
9.36
8.81
61
1.449
D/E ratiox
1.723
1.903
2.047
2.007
1.894
2.052
2.194
2.089
2.344
2.465
0.672
2.194
2.050
16
0.936
Enterprise value$B
1.321
1.319
1.474
1.631
1.951
2.292
2.233
2.362
2.530
2.569
0.294
5.66%
7.12%
42
0.716
LT debt$B
0.649
0.564
0.605
0.633
0.694
0.605
0.650
0.665
0.593
0.580
1.972
(3.52%)
(0.37%)
41
Revenue
$1.653B
0.33%
1.00×
Cost of revenue
$933.8M
0.42%
1.01×
Operating expenses
$367.6M
0.07%
0.98×
Property and equipment
18.74%
Goodwill & intangibles
18.67%
Spread over hurdle
(0.86%)