3.265
Revenue$B
2.444
2.712
3.008
3.225
3.535
3.779
4.120
4.576
4.954
5.437
3.521
8.99%
8.99%
48
29.34
Revenue growth%
26.59
27.46
27.03
24.14
22.31
20.26
21.22
20.61
19.43
17.02
7.19
20.26
21.77
83
3.20
Gross margin%
15.97
18.83
16.79
19.27
19.64
18.34
16.94
16.18
16.12
15.10
3.49
16.18
16.87
51
17.21
Operating margin%
8.86
8.39
10.97
11.54
10.82
12.21
11.95
10.20
9.87
7.93
24.59
10.20
10.51
36
7.90
Net margin%
14.45
13.07
13.77
13.13
14.86
14.16
14.55
14.35
14.24
14.53
12.52
14.35
14.30
12
13.46
P/E ratio (avg)x
38.35
39.97
43.97
47.27
52.75
51.67
53.28
54.18
55.30
56.75
31.51
54.18
52.21
93
31.74
EV/EBITx
29.92
34.47
33.40
37.34
41.85
46.89
53.30
49.65
46.21
50.79
35.13
49.65
44.03
63
11.57
FCF yield (avg)%
19.93
20.27
22.77
22.62
23.93
26.27
23.36
23.70
26.26
28.08
3.04
26.26
23.53
53
5.95
FCF margin%
12.07
11.66
11.26
12.67
14.00
15.97
14.53
16.57
16.19
15.80
27.47
15.97
14.27
14
1.137
FCF / Net incomex
1.548
1.698
1.595
1.627
1.703
1.554
1.410
1.360
1.461
1.578
1.795
1.461
1.566
74
12.12
ROIC%
18.97
16.73
16.88
17.17
19.72
20.68
18.22
16.53
16.93
17.17
28.78
17.17
17.17
52
11.93
Return on equity%
13.38
12.87
13.64
16.41
19.21
17.83
16.65
14.80
16.35
16.35
29.51
16.35
16.35
30
13.07
Return on assets%
24.66
27.33
30.04
29.34
30.80
30.04
29.23
26.92
27.30
28.37
28.44
28.37
28.80
15
1.13
EPS$
2.83
2.92
2.56
2.50
2.53
2.55
2.56
2.55
2.37
2.59
1.19
0.45%
(1.38%)
—
17.66
EPS growth%
1.52
0.49
3.37
1.05
0.74
0.40
0.40
0.40
2.69
3.86
11.77
0.40
0.89
85
1.90
Bookvalue per sh$
1.91
1.97
2.16
2.27
2.36
2.60
2.94
3.47
4.03
4.10
1.80
11.68%
8.97%
—
0.61
FCF per share$
2.13
2.06
2.00
1.93
1.95
1.80
1.67
1.85
1.97
1.82
0.67
(1.40%)
(0.43%)
—
2.57
Dividend per sh$
3.17
3.58
3.36
3.50
3.20
3.61
3.33
3.05
3.22
3.00
2.90
(1.27%)
(0.49%)
—
28.13
Div yield (avg)%
2.98
5.19
6.55
8.21
9.27
8.45
5.59
8.24
10.57
13.16
10.07
8.45
8.23
71
20.21
Payout ratio%
19.67
17.81
15.46
16.02
17.05
19.54
20.25
20.55
23.01
23.30
8.60
20.55
19.60
8
519.9
Shares (diluted)M
424.6
381.3
393.3
417.1
391.8
420.9
375.5
410.9
376.8
388.1
522.6
(0.19%)
(2.12%)
10
12.94
Buyback yield%
21.90
23.53
22.40
22.75
20.07
20.66
17.69
18.34
17.23
15.45
15.14
17.69
20.37
47
0.571
D/E ratiox
0.420
0.448
0.425
0.450
0.480
0.461
0.487
0.456
0.500
0.506
0.785
0.487
0.458
86
1.529
Enterprise value$B
3.841
4.386
4.668
5.105
5.653
5.538
5.638
5.877
6.458
6.406
0.205
2.53%
5.58%
49
2.320
LT debt$B
2.060
2.000
1.795
1.599
1.462
1.406
1.476
1.596
1.734
1.622
3.168
2.10%
(1.51%)
90
Revenue
$5.437B
8.99%
1.00×
Cost of revenue
$3.806B
8.99%
1.00×
Operating expenses
$856.0M
8.90%
0.99×
Property and equipment
17.82%
Spread over hurdle
20.00%