2.652
Revenue$B
2.632
2.669
2.757
2.837
2.848
2.851
2.929
2.908
2.889
3.001
2.730
1.05%
1.68%
87
27.58
Revenue growth%
5.03
3.70
3.61
0.83
3.23
1.83
4.71
2.45
2.88
3.23
23.36
2.88
3.23
26
9.89
Gross margin%
8.85
8.34
8.90
8.97
10.85
8.35
7.97
7.56
7.14
6.10
3.88
7.56
8.35
50
29.14
Operating margin%
22.02
21.49
20.86
22.00
23.92
22.21
19.32
16.58
19.21
18.84
6.81
19.21
21.17
41
3.42
Net margin%
5.36
3.00
3.15
1.22
1.40
1.71
0.40
0.40
2.07
0.41
8.31
0.41
1.56
14
28.80
P/E ratio (avg)x
31.71
34.10
33.84
34.01
33.24
34.34
34.57
38.56
41.14
45.15
11.65
38.56
34.22
94
11.30
EV/EBITx
32.13
29.14
28.94
30.96
26.87
23.65
24.08
21.77
22.75
24.41
14.07
23.65
25.64
43
9.88
FCF yield (avg)%
19.97
20.82
18.12
16.68
16.63
17.89
19.69
21.12
18.37
19.69
2.98
19.69
19.03
42
14.28
FCF margin%
11.59
13.22
12.18
13.81
16.38
15.30
16.36
14.46
12.46
11.80
27.30
14.46
13.51
7
0.244
FCF / Net incomex
0.422
0.413
0.439
0.440
0.464
0.446
0.446
0.425
0.384
0.353
1.569
0.425
0.432
81
14.45
ROIC%
19.32
19.75
21.82
22.75
19.82
22.51
23.60
25.58
24.59
22.06
15.36
23.60
22.29
81
4.05
Return on equity%
19.39
18.93
18.91
17.45
17.39
14.79
15.10
13.21
12.75
14.65
15.59
14.65
16.25
43
18.54
Return on assets%
14.52
12.74
12.59
14.89
16.02
16.35
13.39
10.44
12.70
14.56
16.38
13.39
13.96
21
7.38
EPS$
4.42
4.05
3.99
4.32
4.24
3.79
3.66
3.38
3.01
2.80
8.25
(7.96%)
(3.72%)
—
22.97
EPS growth%
5.98
6.71
9.02
6.50
5.24
7.07
4.76
7.65
10.03
10.91
23.86
7.65
6.89
25
5.51
Bookvalue per sh$
2.13
2.08
1.90
2.01
2.14
1.90
1.91
1.87
1.88
1.66
2.83
(4.87%)
(3.72%)
—
2.03
FCF per share$
12.28
11.60
12.85
13.45
15.15
14.63
13.86
13.92
15.44
16.36
4.04
1.55%
3.92%
—
4.28
Dividend per sh$
14.72
17.02
17.29
18.93
18.88
18.88
18.01
17.56
17.31
17.47
4.52
(1.54%)
3.13%
—
22.75
Div yield (avg)%
5.74
6.28
8.23
8.92
10.08
9.10
8.26
7.29
6.40
7.48
25.08
7.48
7.85
27
19.87
Payout ratio%
5.80
6.37
3.59
2.94
1.82
2.99
2.07
2.95
1.55
4.47
25.51
2.95
2.97
81
374.7
Shares (diluted)M
284.8
310.2
345.2
311.0
339.5
312.1
309.7
295.7
268.0
253.6
358.7
(5.67%)
(1.07%)
11
17.56
Buyback yield%
24.99
27.75
27.21
25.95
22.98
25.24
23.56
22.13
22.90
21.82
11.99
22.90
24.28
21
1.304
D/E ratiox
1.380
1.332
1.215
1.125
1.261
1.384
1.372
1.398
1.390
1.261
1.182
1.384
1.352
81
3.960
Enterprise value$B
2.998
3.040
2.635
2.842
2.778
2.965
2.869
3.030
3.127
3.114
0.529
2.31%
0.58%
35
3.537
LT debt$B
2.346
2.544
2.161
2.125
2.105
2.174
1.957
1.847
1.996
2.005
1.280
(0.96%)
(0.89%)
7
Revenue
$3.001B
1.68%
1.00×
Cost of revenue
$2.101B
1.68%
1.00×
Operating expenses
$508.4M
1.63%
1.00×
Property and equipment
16.90%
Goodwill & intangibles
16.71%
Spread over hurdle
(1.87%)