1.588
Revenue$B
1.753
1.893
2.046
2.177
2.366
2.536
2.687
2.901
3.101
3.236
1.648
6.46%
6.87%
86
27.57
Revenue growth%
1.78
3.37
4.39
6.42
8.02
9.80
7.25
6.12
8.85
11.41
24.24
8.85
6.84
92
22.54
Gross margin%
0.40
0.40
0.92
0.40
1.71
2.61
1.92
1.61
3.98
1.32
21.31
1.92
1.47
79
11.22
Operating margin%
17.12
14.21
15.41
14.04
14.65
15.60
16.42
17.46
15.78
14.46
18.76
15.78
15.50
45
27.69
Net margin%
9.66
9.80
6.92
8.47
7.81
7.93
7.69
7.46
5.69
7.17
12.62
7.46
7.75
52
26.58
P/E ratio (avg)x
31.18
28.95
30.25
27.78
29.44
27.42
24.97
22.02
19.75
17.59
15.36
22.02
27.60
18
11.25
EV/EBITx
8.332
9.157
9.303
8.610
7.978
8.716
8.087
8.580
8.145
7.528
15.08
8.145
8.456
26
26.29
FCF yield (avg)%
22.32
23.15
24.16
21.90
20.21
20.81
21.55
23.39
24.56
25.23
7.49
23.39
22.73
65
20.37
FCF margin%
18.92
19.02
18.90
21.89
22.52
20.58
18.06
16.09
14.41
17.19
19.12
17.19
18.91
79
0.944
FCF / Net incomex
1.861
2.095
2.363
2.389
2.224
2.173
2.405
2.350
2.237
2.036
0.437
2.237
2.230
30
6.09
ROIC%
22.10
23.81
22.19
21.40
23.58
21.08
19.67
20.20
20.28
20.58
19.40
20.28
21.24
35
23.10
Return on equity%
10.29
12.04
9.26
10.00
11.46
10.86
8.62
7.61
8.00
6.40
13.17
8.00
9.63
81
5.52
Return on assets%
31.65
28.87
27.95
28.16
30.86
32.80
30.17
28.08
28.04
26.36
25.45
28.08
28.52
87
3.21
EPS$
4.98
4.65
4.78
4.54
4.60
4.70
4.39
4.66
4.30
4.40
3.54
(0.89%)
(2.30%)
—
4.05
EPS growth%
8.07
8.07
9.79
7.28
5.67
6.12
7.65
8.71
10.13
7.74
16.19
7.74
7.91
51
4.99
Bookvalue per sh$
7.31
6.92
7.00
6.93
6.23
5.59
5.18
5.28
5.57
5.78
5.74
(1.49%)
(3.61%)
—
7.59
FCF per share$
4.80
5.25
4.73
4.89
5.03
4.63
4.60
4.06
3.93
3.57
7.02
(6.60%)
(2.93%)
—
10.13
Dividend per sh$
4.46
4.26
3.84
3.63
3.55
3.69
3.33
3.31
3.41
2.97
9.62
(3.48%)
(4.69%)
—
11.29
Div yield (avg)%
19.88
21.85
19.33
21.52
21.75
23.36
21.14
18.52
16.23
16.35
24.19
18.52
20.51
70
3.47
Payout ratio%
20.07
21.98
22.19
20.36
20.23
22.35
21.40
23.93
24.25
23.82
6.44
23.82
22.09
87
101.6
Shares (diluted)M
136.8
152.2
157.4
165.3
156.0
159.2
166.5
166.9
167.4
163.6
100.6
0.96%
1.92%
93
29.39
Buyback yield%
20.46
19.85
17.11
17.42
17.89
17.15
14.88
16.22
13.52
13.54
13.24
14.88
17.13
21
1.473
D/E ratiox
0.174
0.168
0.177
0.156
0.162
0.164
0.144
0.156
0.135
0.128
1.676
0.144
0.159
81
2.209
Enterprise value$B
2.336
2.002
2.081
2.175
2.048
1.972
2.089
1.979
1.771
1.532
2.765
(5.64%)
(4.50%)
25
1.742
LT debt$B
2.580
2.652
3.174
3.774
4.350
4.508
4.989
5.085
6.101
6.422
1.895
8.10%
9.53%
17
Revenue
$3.236B
6.87%
1.00×
Cost of revenue
$2.099B
6.86%
1.00×
Operating expenses
$568.3M
7.14%
1.03×
Property and equipment
17.89%
Spread over hurdle
22.33%