1.747
Revenue$B
1.706
1.744
1.818
1.901
2.012
2.139
2.221
2.286
2.403
2.505
1.806
4.47%
4.48%
66
16.98
Revenue growth%
1.20
0.40
0.40
0.40
2.55
1.25
2.13
2.67
2.10
1.17
4.30
2.10
1.23
92
10.41
Gross margin%
15.81
14.56
14.54
12.93
14.22
12.45
13.16
14.88
14.04
13.23
23.70
13.23
14.13
39
19.14
Operating margin%
25.27
26.16
26.43
28.99
29.27
27.86
26.69
25.85
27.84
26.73
21.05
26.73
26.71
48
27.53
Net margin%
22.24
19.31
19.49
20.49
23.09
25.56
23.43
25.03
25.90
28.17
18.49
25.56
23.26
32
28.94
P/E ratio (avg)x
31.40
30.16
31.75
34.15
37.32
39.92
45.03
46.45
50.36
53.16
7.390
46.45
38.62
6
10.88
EV/EBITx
31.03
33.64
30.88
34.15
33.78
36.14
32.08
34.62
32.50
35.38
33.79
34.62
33.71
59
4.83
FCF yield (avg)%
21.30
23.90
24.96
24.84
23.12
25.48
24.12
24.68
24.66
24.44
14.55
24.66
24.55
14
18.03
FCF margin%
2.16
4.02
1.51
3.67
1.35
0.40
0.40
1.43
0.40
0.40
5.50
0.40
1.39
13
1.751
FCF / Net incomex
3.313
3.967
4.763
5.125
5.812
6.147
7.056
8.357
8.810
9.247
0.668
8.357
5.980
54
8.48
ROIC%
2.21
1.08
0.40
2.94
4.25
5.58
8.29
7.59
6.00
3.88
8.11
6.00
4.06
40
18.14
Return on equity%
22.52
24.64
22.19
21.81
22.71
23.14
23.66
21.79
24.03
25.82
25.71
23.66
22.93
43
9.08
Return on assets%
23.11
25.65
27.11
29.82
28.99
26.96
28.86
28.66
28.77
31.60
25.33
28.77
28.72
9
1.40
EPS$
1.54
1.35
1.34
1.39
1.35
1.21
1.28
1.25
1.34
1.43
1.47
1.12%
(0.25%)
—
5.35
EPS growth%
33.48
33.18
33.94
31.85
31.42
31.45
28.84
31.77
29.99
30.07
23.38
30.07
31.61
49
1.06
Bookvalue per sh$
3.91
4.19
4.44
5.07
5.45
6.33
6.57
7.09
7.12
8.17
1.14
8.44%
9.70%
—
1.62
FCF per share$
2.02
2.11
2.18
2.35
2.15
2.08
1.88
1.76
1.95
2.04
1.63
(0.98%)
0.04%
—
1.69
Dividend per sh$
1.99
2.16
2.22
1.95
1.87
1.81
1.57
1.50
1.57
1.70
1.30
(1.89%)
(1.71%)
—
12.27
Div yield (avg)%
10.76
11.35
13.50
14.03
15.79
16.56
14.22
11.23
8.64
9.63
29.69
11.23
12.42
88
14.32
Payout ratio%
20.00
22.28
19.56
18.86
21.81
22.49
23.03
24.53
25.67
26.17
11.08
24.53
22.39
47
0.902
Shares (diluted)B
1.239
1.145
1.079
1.004
0.982
0.928
0.941
0.901
1.019
1.058
0.943
1.52%
(2.32%)
30
25.17
Buyback yield%
8.22
10.65
8.47
7.75
9.24
9.16
9.58
6.74
5.82
4.04
29.57
6.74
8.34
41
1.545
D/E ratiox
0.574
0.526
0.497
0.478
0.476
0.516
0.444
0.452
0.398
0.410
1.692
0.444
0.477
56
2.024
Enterprise value$B
1.597
1.792
1.888
1.931
2.173
2.030
2.002
2.252
2.241
2.338
1.599
1.47%
4.72%
76
1.687
LT debt$B
1.628
1.703
1.854
2.122
2.159
2.427
2.448
2.848
2.843
2.776
0.633
5.15%
4.73%
62
Revenue
$2.505B
4.48%
1.00×
Cost of revenue
$1.621B
4.40%
0.99×
Operating expenses
$553.7M
4.71%
1.02×
Property and equipment
16.42%
Spread over hurdle
(11.51%)