1.830
Revenue$B
1.716
1.790
1.878
1.939
1.939
1.984
1.995
2.071
2.075
1.914
2.148
1.37%
2.03%
21
19.95
Revenue growth%
33.34
34.52
31.97
29.94
27.15
24.56
22.04
19.48
17.16
17.90
6.78
22.04
28.54
35
16.56
Gross margin%
16.03
15.58
16.62
16.19
14.92
15.99
14.34
16.43
13.97
19.77
17.44
14.92
15.79
94
21.32
Operating margin%
8.29
10.48
13.18
10.49
12.52
13.72
15.20
14.57
14.14
28.87
6.89
14.14
12.85
93
21.35
Net margin%
20.52
21.77
18.80
16.26
18.19
17.75
17.01
18.03
15.38
21.27
13.50
17.75
18.11
60
26.86
P/E ratio (avg)x
31.05
30.28
35.81
40.23
40.68
47.29
56.21
59.47
61.86
37.92
8.547
56.21
40.46
66
13.39
EV/EBITx
38.20
40.44
45.00
44.01
50.84
60.34
60.31
71.86
78.72
29.36
33.65
60.34
47.92
66
10.19
FCF yield (avg)%
8.44
8.98
9.54
7.47
10.14
8.26
10.37
7.93
5.28
3.23
23.63
8.26
8.35
72
6.48
FCF margin%
9.77
10.57
10.50
13.22
15.27
12.97
13.73
16.46
15.53
17.63
21.67
15.27
13.09
66
1.620
FCF / Net incomex
0.466
0.491
0.453
0.409
0.388
0.363
0.383
0.403
0.402
0.461
0.299
0.388
0.406
57
3.23
ROIC%
21.18
19.54
19.11
17.71
17.27
16.62
16.71
14.67
15.79
19.21
25.03
16.62
17.49
50
26.52
Return on equity%
11.69
9.94
10.30
7.80
5.24
3.08
5.45
3.64
2.16
26.28
7.37
3.64
6.62
68
9.93
Return on assets%
26.29
27.58
30.46
31.46
33.64
32.42
32.40
31.24
31.11
24.01
12.36
32.40
31.17
92
1.32
EPS$
0.52
0.49
0.49
0.47
0.51
0.52
0.53
0.52
0.46
1.43
1.40
(0.19%)
(1.91%)
—
4.86
EPS growth%
9.41
6.46
6.37
9.20
7.43
4.87
5.33
3.15
5.02
3.79
26.38
5.02
6.41
80
0.55
Bookvalue per sh$
2.45
2.79
3.28
3.98
3.90
4.32
4.70
5.43
6.21
1.73
2.47
9.31%
12.62%
—
2.55
FCF per share$
3.02
3.04
2.96
2.93
3.02
2.77
2.94
2.68
2.66
1.69
1.25
(1.95%)
(1.30%)
—
1.33
Dividend per sh$
4.18
4.97
5.23
5.55
6.29
7.48
8.21
8.02
8.24
0.56
1.41
8.22%
7.16%
—
16.29
Div yield (avg)%
27.23
27.60
29.41
27.38
28.20
29.69
29.71
26.85
25.66
25.43
8.76
28.20
27.49
54
13.64
Payout ratio%
18.67
20.59
20.63
23.43
26.03
26.01
27.67
25.45
24.12
17.47
10.61
26.01
23.77
34
250.3
Shares (diluted)M
211.5
208.2
214.2
208.6
203.9
215.4
229.9
221.0
194.4
238.0
244.1
(1.40%)
(2.16%)
24
14.11
Buyback yield%
20.58
17.66
15.06
16.39
16.68
14.36
15.67
15.33
12.34
4.00
9.88
15.33
16.03
28
0.888
D/E ratiox
0.859
0.893
0.972
0.898
0.770
0.717
0.696
0.733
0.796
1.660
0.212
0.733
0.799
92
0.715
Enterprise value$B
2.547
2.769
3.279
3.886
4.099
4.524
4.838
4.668
4.992
1.229
0.847
5.14%
9.01%
92
1.846
LT debt$B
2.241
2.345
2.672
2.896
3.014
2.976
3.294
3.575
3.446
0.264
1.904
3.54%
4.79%
42
Revenue
$2.075B
2.03%
1.00×
Cost of revenue
$1.453B
2.03%
1.00×
Operating expenses
$413.8M
1.50%
0.95×
Property and equipment
14.48%
Spread over hurdle
(3.63%)