2.359
Revenue$B
2.243
2.250
2.261
2.274
2.282
2.274
2.310
2.379
2.411
2.417
2.456
1.16%
0.69%
54
27.50
Revenue growth%
20.13
22.21
20.74
18.39
17.08
18.60
18.20
16.64
16.25
17.67
10.90
17.67
18.30
45
16.38
Gross margin%
32.00
30.18
31.78
29.83
29.66
31.86
30.87
30.95
30.31
28.14
10.15
30.87
30.59
23
4.14
Operating margin%
25.39
25.18
25.52
25.89
27.33
25.14
23.99
23.51
26.16
23.56
15.12
23.99
25.29
72
24.95
Net margin%
5.21
6.89
5.51
5.34
5.59
4.16
2.68
4.48
6.53
8.55
6.00
4.48
5.43
34
6.834
P/E ratio (avg)x
30.54
28.51
27.18
27.66
27.81
26.57
25.53
25.48
24.58
25.62
18.24
25.53
26.88
39
17.77
EV/EBITx
21.96
24.34
27.25
28.67
27.08
26.33
25.98
26.82
24.55
23.89
29.11
25.98
26.16
50
4.86
FCF yield (avg)%
25.30
27.05
30.00
32.96
30.54
31.15
28.94
27.44
30.43
28.03
24.83
28.94
29.47
73
3.43
FCF margin%
14.52
14.71
14.80
12.30
13.93
16.80
18.28
15.96
18.07
20.96
16.02
18.07
15.38
21
1.521
FCF / Net incomex
0.286
0.260
0.267
0.267
0.249
0.216
0.187
0.187
0.196
0.204
0.903
0.196
0.233
84
5.54
ROIC%
23.78
25.09
28.03
25.82
26.76
27.78
26.53
28.64
27.23
24.70
2.72
27.23
26.65
47
9.70
Return on equity%
9.21
6.24
8.53
6.94
6.47
9.29
10.13
10.80
13.25
11.11
9.71
10.80
9.25
57
11.12
Return on assets%
10.63
12.86
12.27
14.00
16.78
19.12
16.31
13.50
12.01
11.52
27.74
13.50
13.18
23
0.45
EPS$
2.22
2.28
2.38
2.46
2.41
2.40
2.49
2.43
2.61
2.53
0.48
1.01%
1.92%
—
4.59
EPS growth%
14.84
13.57
12.06
10.63
7.93
9.99
12.42
15.32
14.33
12.38
10.87
12.42
12.40
18
0.71
Bookvalue per sh$
1.53
1.74
1.99
2.27
2.30
2.45
2.77
2.90
3.26
3.62
1.11
9.54%
8.54%
—
0.76
FCF per share$
1.07
1.22
1.16
1.08
1.23
1.31
1.45
1.37
1.44
1.45
0.37
3.41%
3.51%
—
1.60
Dividend per sh$
1.30
1.38
1.41
1.24
1.12
1.19
1.19
1.05
1.14
1.14
0.43
0.29%
(0.73%)
—
10.83
Div yield (avg)%
7.43
10.34
10.55
8.63
6.03
5.92
5.34
6.16
7.36
4.52
25.36
5.92
6.76
72
16.42
Payout ratio%
8.30
8.60
11.07
13.12
11.59
9.93
10.50
7.56
6.10
3.27
12.14
7.56
9.26
69
0.790
Shares (diluted)B
1.342
1.352
1.569
1.628
1.909
1.986
1.973
2.005
2.099
2.407
0.806
4.75%
7.34%
16
28.87
Buyback yield%
6.12
5.75
7.52
6.18
7.00
4.29
6.15
5.48
6.67
7.03
13.94
6.15
6.17
86
1.104
D/E ratiox
1.691
1.842
1.956
1.707
1.822
1.852
1.984
1.933
1.676
1.461
0.352
1.852
1.832
21
0.351
Enterprise value$B
1.541
1.579
1.527
1.412
1.552
1.642
1.530
1.646
1.538
1.507
2.164
(0.59%)
(0.35%)
35
1.812
LT debt$B
2.357
2.294
2.145
2.014
2.064
2.151
1.982
1.817
1.816
2.019
0.160
(0.44%)
(0.28%)
80
Revenue
$2.417B
0.69%
1.00×
Cost of revenue
$1.431B
0.48%
0.98×
Operating expenses
$531.4M
0.84%
1.01×
Property and equipment
15.18%
Spread over hurdle
(3.69%)