1.813
Revenue$B
3.887
4.080
4.179
4.268
4.433
4.640
4.715
4.786
4.866
1.932
1.985
2.66%
2.95%
46
14.36
Revenue growth%
3.18
0.40
2.87
0.76
2.51
2.28
3.81
5.92
4.07
18.73
23.54
3.81
2.69
51
18.54
Gross margin%
26.58
24.20
21.23
23.66
25.07
24.23
22.05
19.13
20.55
6.75
15.06
22.05
23.93
92
20.21
Operating margin%
23.85
21.90
23.28
22.55
21.39
23.00
25.82
28.18
25.64
4.73
26.49
25.64
23.14
69
13.22
Net margin%
12.16
13.87
11.67
11.41
9.32
11.60
10.27
9.63
9.75
5.00
6.29
9.75
11.50
89
22.97
P/E ratio (avg)x
20.43
22.38
23.28
23.15
21.24
23.25
23.31
22.45
25.10
24.82
21.69
23.25
22.80
90
24.77
EV/EBITx
35.15
42.30
41.17
47.67
48.77
47.23
46.22
50.15
51.61
35.02
9.550
48.77
46.72
85
20.12
FCF yield (avg)%
19.43
18.79
19.45
20.30
21.51
19.24
17.75
19.82
18.22
28.86
25.78
19.24
19.33
18
10.43
FCF margin%
28.64
26.92
26.23
26.53
27.10
26.64
27.42
30.11
33.09
27.07
26.51
27.42
27.26
21
0.282
FCF / Net incomex
0.857
0.963
1.024
1.030
1.119
1.096
1.239
1.301
1.361
1.258
0.644
1.239
1.063
54
21.38
ROIC%
4.29
5.94
5.30
5.02
4.94
7.41
9.88
9.67
11.29
23.75
28.78
9.67
5.62
79
19.64
Return on equity%
22.38
21.13
18.31
16.52
16.87
16.59
13.78
14.89
14.47
25.27
9.83
14.89
16.73
6
23.59
Return on assets%
0.60
0.40
0.40
0.40
2.78
0.48
2.65
3.12
3.27
12.69
4.08
2.78
1.00
73
30.44
EPS$
37.69
40.74
39.01
37.00
41.52
42.42
42.17
43.55
46.88
32.43
37.93
4.85%
2.97%
—
29.45
EPS growth%
25.19
27.01
24.86
23.51
24.89
23.09
20.78
20.56
23.04
10.29
23.13
23.04
24.18
46
13.67
Bookvalue per sh$
10.78
11.50
12.07
11.31
11.86
12.18
11.52
10.79
11.55
8.66
12.30
0.42%
2.11%
—
11.24
FCF per share$
25.94
28.85
28.14
26.54
26.12
24.52
24.30
23.85
26.68
35.86
37.10
0.10%
(0.01%)
—
23.30
Dividend per sh$
46.45
44.08
46.74
49.09
48.99
46.84
49.12
52.38
57.32
28.03
8.01
3.15%
2.49%
—
19.12
Div yield (avg)%
5.26
4.29
6.73
8.78
8.29
8.72
8.13
5.22
3.79
12.44
26.14
8.13
6.28
85
17.47
Payout ratio%
15.70
16.46
16.90
14.06
13.21
14.52
15.73
12.87
15.32
15.17
27.08
14.52
15.51
91
59.59
Shares (diluted)M
90.71
81.74
79.97
84.41
87.89
90.65
97.98
110.7
122.4
59.14
58.88
7.72%
4.67%
60
29.02
Buyback yield%
33.73
31.74
32.57
34.58
35.91
33.36
34.95
33.15
32.62
17.16
17.96
33.36
33.26
14
1.657
D/E ratiox
0.496
0.554
0.567
0.551
0.593
0.614
0.558
0.589
0.571
1.554
1.124
0.589
0.562
84
2.416
Enterprise value$B
1.195
1.216
1.352
1.299
1.360
1.424
1.566
1.530
1.712
0.318
5.485
5.68%
3.47%
63
5.718
LT debt$B
3.493
3.439
3.296
3.390
3.669
3.767
3.722
3.758
3.876
6.129
0.825
2.72%
0.78%
29
Revenue
$4.866B
2.95%
1.00×
Cost of revenue
$3.406B
2.95%
1.00×
Operating expenses
$860.2M
3.00%
1.01×
Property and equipment
16.29%
Spread over hurdle
(6.95%)