1.247
Revenue$B
1.742
1.756
1.839
1.928
2.019
2.098
2.126
2.237
2.259
2.303
1.351
2.66%
3.05%
51
14.94
Revenue growth%
15.62
16.10
17.58
15.81
13.99
16.12
15.83
14.78
17.32
15.55
28.18
15.83
15.82
53
16.99
Gross margin%
20.07
22.83
23.71
24.64
21.84
23.53
23.97
24.00
24.64
22.59
11.73
23.97
23.62
6
18.61
Operating margin%
25.97
23.63
22.74
22.75
25.37
24.92
26.23
27.44
28.39
31.37
26.21
27.44
25.67
52
22.25
Net margin%
21.77
21.90
22.67
22.78
24.14
23.28
25.05
26.84
28.25
29.07
29.32
26.84
23.71
20
15.38
P/E ratio (avg)x
22.15
24.78
24.14
26.65
29.83
29.84
27.24
26.41
25.21
23.87
13.40
26.41
25.81
38
25.24
EV/EBITx
20.07
21.53
22.01
22.35
20.54
21.34
22.94
23.16
24.54
24.36
15.11
23.16
22.18
94
9.61
FCF yield (avg)%
23.72
22.64
20.01
20.94
19.46
22.34
22.10
20.85
21.99
19.62
27.64
21.99
21.47
75
2.07
FCF margin%
17.88
14.98
16.38
16.91
14.46
17.13
15.96
18.65
19.57
18.51
10.49
18.51
17.02
39
1.509
FCF / Net incomex
0.465
0.485
0.548
0.540
0.498
0.525
0.518
0.470
0.447
0.478
1.527
0.478
0.491
28
8.63
ROIC%
34.03
35.12
32.43
31.93
32.69
34.06
33.33
34.84
36.18
38.26
8.54
34.84
34.04
15
15.71
Return on equity%
16.47
15.64
16.82
18.72
19.72
20.51
21.09
23.75
20.83
19.72
12.09
20.83
19.72
36
22.54
Return on assets%
6.16
3.23
2.41
1.17
1.79
3.36
1.13
0.40
0.40
0.40
13.92
0.40
1.48
82
2.03
EPS$
2.32
2.15
2.35
2.22
2.39
2.67
2.58
2.44
2.21
2.03
2.13
(3.20%)
(2.02%)
—
8.93
EPS growth%
3.92
1.32
0.57
3.15
3.94
4.10
5.00
3.75
5.37
7.55
17.64
5.00
3.93
62
3.25
Bookvalue per sh$
0.52
0.56
0.52
0.54
0.54
0.58
0.62
0.67
0.59
0.65
2.47
3.84%
3.10%
—
0.90
FCF per share$
1.23
1.28
1.52
1.56
1.72
1.95
1.93
2.16
2.21
2.27
0.97
5.72%
5.92%
—
0.49
Dividend per sh$
2.98
2.98
3.14
2.99
3.29
3.14
2.94
2.81
2.91
3.26
1.79
(0.20%)
0.82%
—
19.94
Div yield (avg)%
21.08
23.52
25.74
25.79
25.75
28.57
29.21
27.01
29.44
28.78
26.10
28.78
26.40
31
11.44
Payout ratio%
28.38
30.15
27.99
27.34
28.73
27.74
29.86
31.09
29.09
29.89
6.88
29.86
28.91
58
246.8
Shares (diluted)M
246.3
246.1
268.3
260.1
270.7
291.2
326.6
359.2
370.9
390.7
249.9
7.61%
6.07%
42
17.65
Buyback yield%
26.61
23.66
26.18
26.76
28.71
27.88
30.32
31.75
29.73
29.04
21.23
29.73
28.30
80
0.333
D/E ratiox
0.557
0.556
0.509
0.543
0.605
0.577
0.651
0.720
0.769
0.741
0.748
0.720
0.591
53
1,636
Enterprise value$M
305.0
310.4
311.4
284.4
280.8
246.5
242.3
264.3
249.5
237.4
522.8
(3.30%)
(3.80%)
81
2.066
LT debt$B
1.705
1.773
1.841
1.947
1.973
1.987
2.097
2.429
2.654
2.531
0.717
5.11%
5.66%
94
Revenue
$2.303B
3.05%
1.00×
Cost of revenue
$1.479B
2.97%
0.99×
Operating expenses
$326.5M
2.60%
0.96×
Property and equipment
15.60%
Spread over hurdle
(2.66%)