6.239
Revenue$B
3.273
3.545
3.787
4.048
4.230
4.453
4.747
5.062
5.302
5.731
6.675
6.26%
6.43%
80
6.57
Revenue growth%
8.96
7.64
8.87
10.53
10.95
11.64
9.64
7.19
10.07
12.54
4.02
10.07
9.86
58
28.87
Gross margin%
22.14
22.19
19.90
18.61
19.10
19.86
17.99
19.00
17.62
18.82
4.15
18.82
19.05
65
15.37
Operating margin%
25.39
23.56
21.79
19.87
21.85
23.62
22.66
20.17
21.27
21.77
24.66
21.77
21.82
40
14.81
Net margin%
5.04
6.03
6.15
3.83
3.23
2.29
0.40
0.40
0.40
3.21
21.00
0.40
3.22
60
22.17
P/E ratio (avg)x
27.86
28.33
25.32
24.10
21.40
20.05
19.22
21.00
21.79
21.15
27.96
21.00
21.60
49
19.91
EV/EBITx
7.668
8.772
10.14
9.809
9.380
10.81
11.73
12.88
13.14
14.42
18.87
12.88
10.48
6
24.09
FCF yield (avg)%
27.83
27.85
27.12
27.64
27.79
28.12
27.39
28.01
26.80
27.68
20.78
27.68
27.73
56
12.55
FCF margin%
10.26
8.81
8.27
8.30
9.21
10.31
12.65
14.11
12.65
10.89
12.25
12.65
10.29
73
1.557
FCF / Net incomex
1.519
1.785
2.000
2.068
2.306
2.680
2.688
2.917
3.409
3.858
0.500
2.917
2.493
82
7.66
ROIC%
12.92
14.96
17.26
20.09
20.76
18.60
19.16
20.65
18.33
16.91
6.29
18.60
18.47
49
19.85
Return on equity%
7.50
10.25
12.25
11.28
13.16
15.69
18.51
21.35
21.44
21.14
18.64
21.14
14.43
93
8.32
Return on assets%
12.47
15.09
13.40
15.00
17.18
14.53
13.72
12.57
10.81
10.82
10.86
12.57
13.56
23
16.06
EPS$
9.89
10.47
11.98
12.88
14.22
16.54
19.29
21.97
20.77
21.15
16.94
8.27%
8.74%
—
2.79
EPS growth%
13.98
16.32
16.02
18.36
17.28
17.62
17.93
15.53
13.02
15.03
21.02
15.53
16.17
37
19.97
Bookvalue per sh$
41.63
41.99
48.10
47.56
57.11
68.45
74.92
72.07
80.84
87.82
4.03
8.98%
8.63%
—
8.29
FCF per share$
33.58
38.48
41.51
46.48
49.33
55.30
57.06
63.38
71.92
74.79
20.59
8.68%
10.23%
—
5.25
Dividend per sh$
4.43
4.09
3.88
3.63
3.72
3.75
3.43
3.20
3.56
3.76
11.55
0.19%
(0.75%)
—
18.90
Div yield (avg)%
24.87
26.45
26.36
27.78
25.06
23.00
21.88
18.93
17.29
19.06
8.18
19.06
23.94
63
29.63
Payout ratio%
17.99
17.89
17.85
16.03
18.48
16.59
18.41
16.95
15.30
13.60
25.93
16.59
17.40
76
182.4
Shares (diluted)M
279.8
262.6
303.5
328.9
352.7
335.1
322.5
333.7
330.9
326.4
186.3
(1.54%)
2.50%
54
13.12
Buyback yield%
17.60
17.14
15.31
15.66
13.39
14.70
13.54
12.20
13.42
11.03
14.33
13.42
14.12
20
1.340
D/E ratiox
1.310
1.454
1.546
1.753
1.602
1.581
1.668
1.771
1.723
1.709
0.101
1.709
1.635
69
5.091
Enterprise value$B
5.133
5.407
5.993
6.323
6.319
6.421
6.419
6.008
5.739
5.418
4.160
(3.03%)
1.12%
10
1.378
LT debt$B
1.415
1.451
1.623
1.604
1.537
1.722
1.693
1.616
1.735
1.763
1.010
2.78%
1.22%
34
Revenue
$5.731B
6.43%
1.00×
Cost of revenue
$4.012B
6.43%
1.00×
Operating expenses
$1.150B
6.66%
1.02×
Property and equipment
19.40%
Spread over hurdle
26.58%