0.137
Revenue$B
1.929
1.970
2.051
2.131
2.253
2.323
2.429
2.517
2.660
2.776
0.146
4.27%
4.28%
15
29.19
Revenue growth%
20.75
18.74
15.83
13.18
10.28
9.84
8.12
10.75
11.93
13.31
12.80
10.75
12.56
73
8.94
Gross margin%
6.08
5.52
4.21
1.95
3.47
1.02
2.42
2.25
0.59
1.66
3.13
1.66
2.34
59
3.12
Operating margin%
0.65
0.69
3.65
6.58
9.38
8.42
10.26
7.82
6.88
4.40
16.12
7.82
6.73
33
23.41
Net margin%
9.75
11.45
10.85
9.43
9.07
9.50
12.04
11.60
11.70
11.07
23.62
11.60
10.96
16
6.275
P/E ratio (avg)x
10.39
10.63
10.26
11.05
9.739
9.298
9.948
9.957
10.91
10.83
21.79
9.957
10.32
15
14.70
EV/EBITx
38.58
45.50
53.04
56.68
57.97
63.80
69.05
80.36
87.71
94.76
13.49
80.36
60.88
13
23.56
FCF yield (avg)%
21.73
22.89
24.64
23.21
23.93
24.74
25.79
26.87
25.55
26.36
24.10
25.79
24.69
57
28.19
FCF margin%
7.18
6.73
4.80
3.06
5.12
8.03
5.10
6.43
6.80
7.54
15.76
6.80
6.58
6
0.602
FCF / Net incomex
1.525
1.472
1.708
1.817
1.800
2.144
2.534
3.002
3.425
3.546
1.438
3.002
1.980
23
12.27
ROIC%
16.63
15.82
17.71
16.73
15.77
16.26
13.45
14.97
15.10
16.42
29.67
15.10
16.04
38
18.28
Return on equity%
12.62
14.47
13.53
13.13
12.79
14.16
14.53
11.98
9.79
7.04
11.71
11.98
12.96
44
23.82
Return on assets%
9.41
7.17
8.05
8.28
7.20
8.82
6.03
3.14
5.05
5.33
3.35
5.33
7.18
7
1.59
EPS$
2.69
2.56
2.44
2.59
2.73
3.04
3.11
3.11
3.13
3.56
1.78
5.43%
2.61%
—
3.22
EPS growth%
30.05
30.19
30.72
32.04
32.98
31.75
33.81
33.38
35.94
36.00
22.31
33.81
32.51
27
1.81
Bookvalue per sh$
0.77
0.66
0.60
0.61
0.63
0.55
0.53
0.57
0.51
0.45
2.59
(6.57%)
(5.84%)
—
1.18
FCF per share$
3.76
4.48
5.23
5.76
6.61
6.44
7.76
9.24
9.53
10.20
2.80
9.09%
12.28%
—
2.97
Dividend per sh$
1.19
1.26
1.41
1.41
1.60
1.75
2.05
2.12
2.33
2.81
0.49
11.85%
10.02%
—
17.07
Div yield (avg)%
16.28
19.25
16.28
17.72
16.62
18.47
20.88
17.96
20.26
21.10
16.08
20.26
18.21
61
5.30
Payout ratio%
0.40
0.71
3.20
5.82
8.45
10.84
12.99
14.69
12.52
10.26
12.62
12.52
9.36
36
756.3
Shares (diluted)M
715.8
745.3
707.6
657.6
652.2
671.4
703.1
685.4
767.9
746.5
735.3
2.74%
—
31
26.87
Buyback yield%
15.94
16.51
16.98
18.09
19.84
19.38
19.10
21.13
19.81
19.71
21.77
19.71
19.24
24
1.547
D/E ratiox
0.570
0.588
0.607
0.553
0.512
0.480
0.522
0.563
0.631
0.689
1.295
0.563
0.567
58
1.915
Enterprise value$B
0.247
0.280
0.296
0.313
0.317
0.350
0.353
0.404
0.382
0.357
1.914
2.43%
4.78%
90
0.176
LT debt$B
1.544
1.410
1.539
1.364
1.444
1.338
1.297
1.199
1.301
1.133
1.576
(4.73%)
(3.40%)
23
Revenue
$2.776B
4.28%
1.00×
Cost of revenue
$1.531B
4.64%
1.03×
Operating expenses
$372.7M
3.41%
0.92×
Property and equipment
15.84%
Spread over hurdle
33.86%