0.696
Revenue$B
2.068
2.195
2.263
2.347
2.413
2.463
2.535
2.625
2.782
2.871
0.726
3.53%
3.63%
46
25.36
Revenue growth%
0.40
0.96
0.40
3.03
1.72
2.05
0.40
0.40
1.15
1.29
14.61
1.15
1.05
82
24.70
Gross margin%
5.24
7.39
9.51
7.97
6.30
8.74
11.71
11.17
10.28
9.30
24.59
10.28
9.02
32
13.83
Operating margin%
28.52
30.13
28.50
28.09
26.65
27.29
27.33
28.05
29.52
28.32
3.19
28.05
28.20
19
29.01
Net margin%
4.57
1.69
0.40
2.38
1.31
4.15
7.01
7.06
9.62
10.08
17.92
7.06
4.36
36
20.88
P/E ratio (avg)x
29.55
28.63
29.68
33.56
35.93
39.42
39.56
42.42
42.25
47.65
21.89
42.25
37.67
30
35.06
EV/EBITx
18.65
18.76
19.73
20.90
23.62
23.19
24.89
22.66
24.53
22.31
30.60
23.19
22.49
43
4.44
FCF yield (avg)%
21.13
21.70
21.44
21.22
19.33
16.36
15.24
13.04
10.69
11.98
16.20
13.04
17.84
80
7.33
FCF margin%
0.40
1.24
3.09
4.37
2.30
3.44
5.33
3.01
5.40
5.60
3.02
5.33
3.27
82
0.970
FCF / Net incomex
1.585
1.787
2.024
1.926
1.795
2.044
2.332
2.311
2.587
2.857
0.222
2.332
2.034
86
25.92
ROIC%
7.11
9.69
10.70
11.60
10.89
8.84
7.87
8.60
8.38
9.37
25.04
8.60
9.10
18
7.57
Return on equity%
4.66
2.09
0.40
3.06
4.14
5.07
7.30
8.96
7.59
6.39
7.97
7.30
4.87
62
8.02
Return on assets%
2.57
4.43
4.84
7.14
8.34
8.26
5.57
5.71
7.01
4.26
19.06
5.71
5.64
28
12.52
EPS$
27.04
27.66
26.22
23.81
23.49
25.47
27.88
30.42
33.88
37.44
13.59
9.77%
3.10%
—
6.92
EPS growth%
3.12
5.63
4.49
7.38
4.74
1.88
2.84
4.36
2.67
0.40
18.16
2.67
3.74
71
13.07
Bookvalue per sh$
12.67
11.21
11.25
10.14
8.82
8.50
7.72
8.00
8.37
7.32
17.61
(3.66%)
(5.94%)
—
10.58
FCF per share$
11.46
11.92
11.57
12.89
14.27
15.74
15.69
16.08
18.96
21.41
8.72
8.45%
6.58%
—
9.49
Dividend per sh$
4.63
4.15
3.71
3.27
3.17
3.11
2.94
2.56
2.52
2.72
16.23
(3.00%)
(4.80%)
—
28.44
Div yield (avg)%
6.84
8.47
7.10
6.68
7.68
7.73
6.27
7.74
6.69
7.91
16.26
7.73
7.39
37
4.76
Payout ratio%
12.23
12.63
9.95
7.00
8.56
6.71
8.55
5.96
4.21
6.82
11.49
6.71
7.78
48
111.5
Shares (diluted)M
144.2
152.5
179.1
188.9
186.2
187.5
196.9
214.7
238.0
246.3
109.9
5.75%
5.83%
19
22.21
Buyback yield%
20.79
22.03
23.66
23.48
24.70
23.09
25.95
26.30
24.62
21.77
5.98
24.62
23.57
64
1.677
D/E ratiox
0.431
0.407
0.449
0.435
0.430
0.468
0.537
0.610
0.595
0.645
1.264
0.595
0.458
74
0.710
Enterprise value$B
3.824
3.592
3.506
3.771
3.648
4.082
3.988
3.727
4.050
3.930
2.461
1.50%
0.10%
69
1.179
LT debt$B
3.148
3.150
3.627
3.493
3.830
3.770
4.344
4.607
5.504
5.866
0.325
8.90%
8.32%
57
Revenue
$2.871B
3.63%
1.00×
Cost of revenue
$2.009B
3.63%
1.00×
Operating expenses
$474.5M
3.10%
0.95×
Property and equipment
18.07%
Spread over hurdle
(3.68%)