1.103
Revenue$B
3.237
3.372
3.518
3.574
3.724
3.791
3.900
4.052
4.187
4.261
1.140
2.73%
2.98%
17
7.28
Revenue growth%
21.99
23.70
26.29
26.84
26.06
28.18
27.84
28.43
25.44
22.74
3.53
27.84
26.18
69
28.82
Gross margin%
19.94
20.57
21.43
20.55
21.33
20.73
21.35
19.34
18.51
16.81
29.66
19.34
20.56
13
24.71
Operating margin%
17.79
18.66
19.67
17.40
18.40
17.86
15.18
14.80
14.07
16.67
14.25
15.18
17.59
67
16.61
Net margin%
20.05
18.89
18.35
17.79
17.07
18.32
16.22
14.91
14.48
12.03
15.23
14.91
17.43
51
25.73
P/E ratio (avg)x
23.76
21.15
22.49
20.94
22.82
21.43
21.09
18.60
18.67
16.76
7.472
18.67
21.12
55
7.137
EV/EBITx
18.95
21.78
25.30
24.75
25.73
28.80
29.68
33.12
34.50
33.92
6.637
33.12
27.27
46
21.23
FCF yield (avg)%
14.52
12.59
14.34
13.92
11.68
11.43
10.95
11.32
10.48
11.31
7.31
11.31
11.56
6
22.90
FCF margin%
21.51
22.15
20.13
22.63
21.30
22.73
19.74
21.52
18.82
16.11
14.30
19.74
21.40
40
0.700
FCF / Net incomex
1.276
1.408
1.529
1.592
1.835
1.950
2.099
2.079
2.264
2.530
0.486
2.099
1.892
65
11.54
ROIC%
22.70
20.46
22.08
22.83
23.13
25.34
27.87
25.09
25.36
26.27
9.51
25.36
24.11
67
4.79
Return on equity%
16.36
15.44
16.78
14.33
17.04
17.06
16.74
19.37
20.05
18.20
28.56
18.20
16.91
71
4.14
Return on assets%
14.03
15.14
12.20
14.86
12.16
13.46
16.16
15.87
16.54
18.78
15.67
16.16
15.00
65
2.72
EPS$
3.07
3.47
3.33
3.19
3.16
3.56
3.75
3.51
3.63
4.04
2.93
5.05%
2.74%
—
3.13
EPS growth%
23.84
25.74
25.23
24.04
22.86
22.98
25.13
24.09
24.36
21.96
13.46
24.09
24.07
7
1.28
Bookvalue per sh$
3.85
3.69
3.61
3.80
4.19
4.60
5.10
5.46
6.33
7.31
0.93
11.77%
6.48%
—
3.37
FCF per share$
4.73
5.43
5.99
6.47
6.59
6.89
7.10
6.63
6.35
7.28
2.90
2.01%
4.83%
—
3.64
Dividend per sh$
0.98
1.01
1.05
1.13
1.09
1.24
1.18
1.18
1.31
1.48
1.88
6.26%
3.35%
—
14.68
Div yield (avg)%
15.01
13.88
12.99
15.60
15.70
14.48
12.78
12.22
13.26
13.36
17.60
13.26
13.62
81
13.73
Payout ratio%
5.23
7.36
5.99
7.32
4.40
2.57
2.15
0.40
0.92
1.76
6.63
1.76
3.49
43
0.854
Shares (diluted)B
1.175
1.340
1.364
1.570
1.754
1.710
1.734
1.853
2.080
2.475
0.857
7.13%
9.70%
61
15.33
Buyback yield%
2.27
0.74
0.40
0.40
1.17
3.87
4.72
5.71
6.83
5.51
14.70
5.51
3.07
50
1.591
D/E ratiox
1.636
1.570
1.360
1.306
1.245
1.198
1.183
1.108
1.122
1.008
0.845
1.122
1.221
69
0.675
Enterprise value$B
3.142
3.097
3.057
3.452
3.170
3.575
3.569
3.515
3.792
3.788
1.512
3.63%
3.02%
82
3.203
LT debt$B
0.856
0.794
0.844
0.858
0.758
0.827
0.732
0.691
0.640
0.573
2.790
(5.45%)
(4.71%)
45
Revenue
$4.261B
2.98%
1.00×
Cost of revenue
$2.983B
2.98%
1.00×
Operating expenses
$907.6M
3.09%
1.01×
Property and equipment
15.37%
Spread over hurdle
(8.77%)