0.487
Revenue$B
2.114
2.268
2.417
2.615
2.855
3.004
3.230
3.391
3.683
3.937
0.498
6.64%
7.07%
94
9.53
Revenue growth%
34.25
31.26
31.17
30.40
33.05
33.85
35.29
34.00
36.41
38.05
5.24
35.29
33.93
63
25.82
Gross margin%
0.40
2.08
2.87
0.95
3.14
5.13
3.45
6.09
6.36
5.05
22.45
5.13
3.29
38
7.89
Operating margin%
24.53
22.03
23.50
22.38
21.60
21.92
23.56
24.51
24.75
23.53
14.68
23.56
23.51
50
17.37
Net margin%
18.02
20.29
17.51
16.92
18.42
19.57
20.95
20.38
19.84
22.02
14.48
20.38
19.70
45
11.47
P/E ratio (avg)x
10.77
10.94
11.67
12.41
13.31
14.29
14.11
13.94
13.87
15.01
9.035
14.11
13.59
53
19.60
EV/EBITx
35.05
36.73
40.98
45.66
45.02
48.15
43.12
42.16
42.09
37.98
25.74
42.16
42.13
19
4.82
FCF yield (avg)%
25.06
23.63
25.68
27.98
29.92
30.65
31.29
29.82
32.23
31.17
11.76
31.17
29.87
15
19.31
FCF margin%
20.47
18.16
16.16
13.48
14.39
17.09
19.40
21.51
22.40
25.13
10.78
21.51
18.78
53
0.157
FCF / Net incomex
2.134
2.112
2.123
2.107
2.326
2.234
2.466
2.191
2.064
2.134
0.622
2.191
2.134
34
21.10
ROIC%
24.01
22.14
21.55
19.07
16.75
14.78
17.38
18.91
21.30
22.52
17.05
18.91
20.18
18
24.26
Return on equity%
14.45
14.44
17.03
19.50
18.32
16.75
18.09
18.35
16.94
15.20
7.16
16.94
16.98
69
10.95
Return on assets%
11.32
13.76
12.23
10.11
11.79
11.66
11.58
12.89
14.74
12.11
3.61
12.11
11.95
12
11.72
EPS$
22.16
25.71
29.37
30.64
34.72
38.73
43.27
43.68
47.44
50.36
12.84
7.72%
10.11%
—
19.68
EPS growth%
1.12
0.40
0.40
0.40
1.42
0.95
3.41
3.57
4.19
5.58
10.79
3.57
1.27
15
3.56
Bookvalue per sh$
27.42
27.44
26.11
26.03
28.93
27.45
26.52
29.34
31.63
32.64
6.57
2.44%
2.96%
—
4.83
FCF per share$
18.59
19.08
19.90
22.32
23.23
24.41
28.27
26.39
26.93
31.12
12.54
6.02%
5.91%
—
12.21
Dividend per sh$
30.92
31.95
32.13
30.90
30.48
29.05
27.89
29.37
28.80
33.81
7.40
2.09%
1.15%
—
23.14
Div yield (avg)%
8.12
6.34
8.61
7.26
9.91
7.43
9.42
7.08
9.17
10.35
16.20
9.17
8.36
77
8.62
Payout ratio%
22.09
21.82
22.80
23.55
25.03
25.25
24.56
26.69
26.06
28.99
3.50
26.06
24.80
22
185.0
Shares (diluted)M
210.0
207.4
237.4
262.1
306.3
342.3
352.4
411.6
417.5
486.7
188.2
9.71%
9.35%
24
13.66
Buyback yield%
15.06
13.03
12.12
14.29
15.36
16.14
13.47
12.75
12.30
12.07
17.16
12.75
13.25
6
0.640
D/E ratiox
2.476
2.670
3.154
3.450
3.632
3.488
3.848
4.358
4.156
4.753
0.647
4.156
3.560
63
1.173
Enterprise value$B
0.190
0.170
0.177
0.183
0.159
0.142
0.145
0.148
0.152
0.164
2.649
0.52%
(1.84%)
80
1.083
LT debt$B
4.886
5.371
6.531
7.705
8.273
8.154
9.925
11.81
12.05
14.26
4.000
11.51%
13.26%
49
Revenue
$3.937B
7.07%
1.00×
Cost of revenue
$2.455B
6.89%
0.98×
Operating expenses
$657.6M
7.71%
1.06×
Property and equipment
21.52%
Goodwill & intangibles
18.00%
Spread over hurdle
(2.26%)