8.455
Revenue$B
30.99
31.96
34.18
35.28
36.48
38.83
41.49
44.44
47.17
48.70
9.333
5.94%
5.17%
17
27.80
Revenue growth%
22.69
25.21
25.41
22.73
20.45
23.11
25.49
28.07
29.65
27.45
13.74
27.45
25.31
55
27.85
Gross margin%
27.64
28.27
29.81
32.00
29.48
28.88
28.30
30.82
33.45
30.47
3.37
30.47
29.65
6
17.64
Operating margin%
26.10
23.11
22.82
24.44
23.05
20.28
18.25
18.89
16.51
14.33
27.66
18.25
21.55
8
3.74
Net margin%
19.12
19.86
22.57
23.15
24.05
21.70
21.07
20.80
18.87
18.82
3.46
20.80
20.94
43
35.19
P/E ratio (avg)x
18.68
20.45
22.81
25.01
25.72
29.67
29.61
28.60
27.65
31.67
28.38
29.61
26.69
36
10.08
EV/EBITx
20.64
21.10
22.30
20.44
19.81
19.58
20.37
21.94
20.88
23.52
22.84
20.88
20.76
49
18.71
FCF yield (avg)%
22.72
22.83
25.52
27.21
28.95
29.22
31.64
33.19
33.06
32.19
27.08
32.19
29.08
87
16.74
FCF margin%
12.72
14.99
12.40
9.70
7.50
8.52
6.44
8.57
5.86
5.13
5.18
6.44
8.54
37
0.819
FCF / Net incomex
1.265
1.244
1.264
1.193
1.146
1.277
1.317
1.491
1.501
1.570
0.844
1.491
1.271
73
22.12
ROIC%
11.03
10.60
8.02
10.13
8.37
8.79
6.95
7.75
10.55
8.46
3.00
8.46
8.63
23
7.17
Return on equity%
0.40
0.40
1.56
3.83
2.19
0.40
1.85
0.40
0.40
0.40
17.10
0.40
0.40
22
26.01
Return on assets%
13.24
14.10
11.61
12.29
12.72
14.26
16.88
19.81
18.16
15.43
25.52
16.88
14.18
58
34.63
EPS$
14.32
15.28
17.34
19.30
22.62
25.68
27.44
29.44
33.43
39.22
37.34
11.63%
11.61%
—
29.51
EPS growth%
11.36
14.14
11.54
13.38
13.24
15.46
13.82
16.60
17.59
15.84
4.46
15.84
13.98
19
30.99
Bookvalue per sh$
65.47
73.34
80.77
95.47
93.90
109.92
122.57
137.29
154.00
152.26
18.43
10.15%
9.94%
—
39.45
FCF per share$
40.98
43.41
47.74
47.12
50.05
50.80
53.43
46.90
44.05
44.61
9.24
(2.28%)
1.10%
—
32.72
Dividend per sh$
11.96
12.16
13.61
12.52
11.75
11.51
12.40
13.35
12.90
13.56
10.49
2.91%
0.47%
—
4.88
Div yield (avg)%
30.62
27.96
29.81
31.34
33.05
35.50
37.34
37.47
38.94
38.82
26.97
37.47
34.27
41
27.70
Payout ratio%
30.27
33.12
33.80
34.40
33.07
34.43
32.60
32.00
34.20
32.09
18.96
32.60
33.09
40
392.0
Shares (diluted)M
374.5
359.2
397.6
416.1
468.2
419.9
457.6
455.9
434.0
408.3
385.9
(2.70%)
0.19%
54
18.67
Buyback yield%
27.43
24.58
24.07
22.78
21.72
21.20
22.78
20.73
21.06
18.64
22.33
21.06
22.25
48
0.280
D/E ratiox
0.346
0.351
0.336
0.319
0.295
0.298
0.314
0.296
0.271
0.258
0.857
0.296
0.306
85
10.52
Enterprise value$B
10.50
10.34
9.843
9.991
11.23
12.87
12.36
13.71
12.57
12.92
14.49
2.84%
2.07%
78
27.62
LT debt$B
25.87
28.84
28.72
31.30
35.16
39.41
46.76
54.33
54.47
52.87
37.91
8.50%
7.74%
15
Revenue
$48.70B
5.17%
1.00×
Cost of revenue
$29.91B
5.13%
1.00×
Operating expenses
$5.878B
4.30%
0.92×
Property and equipment
15.13%
Spread over hurdle
(6.15%)