2.370
Revenue$B
1.926
1.973
1.966
1.975
1.971
2.012
1.997
1.984
1.968
1.965
2.441
(0.06%)
0.04%
64
13.36
Revenue growth%
8.23
10.36
13.15
13.00
11.20
13.99
12.55
12.58
14.20
15.43
27.97
13.99
12.79
53
28.43
Gross margin%
5.08
2.53
0.40
2.35
0.40
0.40
0.40
2.12
4.70
2.05
5.05
2.05
2.09
11
3.86
Operating margin%
5.11
7.65
7.61
9.13
10.76
13.62
15.95
17.66
16.21
14.63
12.41
15.95
12.19
69
20.99
Net margin%
20.15
22.87
25.59
27.28
25.15
23.11
22.59
20.23
18.09
19.14
4.72
20.23
22.73
25
28.12
P/E ratio (avg)x
37.11
37.68
40.85
45.35
51.45
58.05
62.92
73.50
72.70
82.90
19.05
72.70
54.75
55
14.84
EV/EBITx
9.656
10.40
10.54
11.57
10.65
11.40
11.95
12.40
11.91
12.43
35.61
11.95
11.48
56
11.79
FCF yield (avg)%
6.94
6.69
5.29
3.19
4.31
2.83
2.93
4.58
2.66
0.40
22.95
2.83
3.75
90
4.68
FCF margin%
19.12
21.24
22.55
24.87
26.81
25.06
25.12
22.16
24.48
27.28
4.23
25.06
24.68
22
0.931
FCF / Net incomex
0.467
0.430
0.472
0.535
0.489
0.499
0.551
0.566
0.548
0.536
1.370
0.548
0.517
83
26.80
ROIC%
13.65
14.57
15.37
16.19
16.76
15.56
12.64
11.65
11.39
13.14
15.61
12.64
14.11
7
25.15
Return on equity%
31.07
33.37
31.10
28.94
31.43
32.02
31.88
32.90
31.43
28.49
12.27
31.88
31.43
77
18.77
Return on assets%
21.67
22.21
24.17
21.59
21.88
19.54
19.30
19.00
16.84
15.08
17.78
19.00
20.56
93
1.63
EPS$
2.33
2.51
2.84
2.85
3.15
3.56
3.74
3.87
4.22
4.29
1.72
6.37%
5.99%
—
26.43
EPS growth%
11.14
8.46
11.22
13.68
14.50
13.98
14.36
11.57
11.15
12.29
19.23
12.29
11.93
14
1.87
Bookvalue per sh$
0.97
0.99
1.00
1.09
0.95
0.97
1.03
0.92
0.89
0.92
0.47
(0.70%)
(1.67%)
—
2.23
FCF per share$
0.95
0.89
0.89
0.86
0.80
0.81
0.77
0.82
0.81
0.75
1.25
(1.22%)
(2.97%)
—
1.30
Dividend per sh$
0.38
0.38
0.43
0.40
0.43
0.40
0.39
0.43
0.46
0.50
1.34
3.20%
3.23%
—
14.70
Div yield (avg)%
13.39
10.83
13.54
13.87
14.07
12.21
12.58
13.12
13.82
15.95
16.96
13.12
13.47
71
24.52
Payout ratio%
19.77
20.19
18.62
21.55
23.11
25.68
26.01
24.93
22.32
24.97
8.50
24.97
22.71
40
0.640
Shares (diluted)B
1.014
1.092
1.142
1.181
1.198
1.319
1.442
1.609
1.571
1.608
0.655
6.05%
5.75%
84
21.75
Buyback yield%
4.05
4.46
3.90
3.20
5.72
3.37
4.81
6.04
4.96
6.93
28.90
4.96
4.63
31
1.328
D/E ratiox
0.657
0.795
0.940
1.075
1.197
1.312
1.392
1.498
1.696
1.676
0.532
1.498
1.254
30
2.046
Enterprise value$B
0.289
0.314
0.339
0.340
0.327
0.302
0.350
0.335
0.312
0.290
2.115
(2.34%)
1.16%
21
1.986
LT debt$B
0.634
0.731
0.771
0.765
0.787
0.832
0.838
0.795
0.831
0.936
1.103
3.53%
3.78%
37
Revenue
$1.965B
0.04%
1.00×
Cost of revenue
$1.018B
(0.04%)
0.99×
Operating expenses
$433.0M
(0.03%)
0.99×
Property and equipment
16.60%
Spread over hurdle
10.89%