0.468
Revenue$B
3.760
3.860
3.917
4.007
4.065
4.081
4.177
4.232
4.329
4.378
0.498
1.50%
1.65%
92
24.98
Revenue growth%
12.36
9.51
10.86
9.33
10.97
10.57
9.39
8.73
10.53
12.62
5.15
10.53
10.55
82
13.79
Gross margin%
27.13
24.41
26.39
23.45
23.83
23.65
25.47
24.70
22.36
19.96
17.91
23.65
24.12
87
2.94
Operating margin%
24.51
24.60
26.23
24.06
22.47
20.70
19.76
16.88
17.45
14.74
8.61
17.45
21.59
79
3.29
Net margin%
4.73
3.00
5.12
7.20
9.30
11.89
13.33
12.28
11.49
12.51
24.03
12.28
10.39
57
9.588
P/E ratio (avg)x
10.25
9.605
10.17
10.01
9.355
9.519
9.765
9.158
10.04
9.365
26.32
9.519
9.685
67
18.16
EV/EBITx
28.20
25.90
26.23
23.56
23.32
25.89
25.62
22.57
21.23
22.27
35.17
22.57
24.59
46
25.31
FCF yield (avg)%
28.14
25.70
24.71
22.19
22.56
21.12
20.23
23.22
23.04
21.16
2.40
21.16
22.80
83
23.73
FCF margin%
17.53
18.51
19.64
21.31
22.48
24.72
27.23
26.15
25.04
22.79
3.24
25.04
22.63
26
0.210
FCF / Net incomex
1.104
1.215
1.246
1.357
1.242
1.414
1.439
1.654
1.622
1.748
0.890
1.622
1.385
9
2.88
ROIC%
28.69
26.06
27.26
26.15
24.94
25.20
26.22
23.69
26.43
27.92
17.34
26.22
26.18
75
6.58
Return on equity%
8.87
11.64
13.33
12.00
10.77
13.04
11.81
8.94
9.34
8.38
26.19
9.34
11.20
48
21.59
Return on assets%
8.78
9.47
10.49
8.77
11.20
9.51
9.02
11.71
10.76
9.27
23.48
9.51
9.49
12
31.21
EPS$
54.91
58.94
53.63
50.42
49.59
44.75
48.29
44.79
46.75
46.20
34.40
(1.41%)
(0.90%)
—
12.19
EPS growth%
21.24
21.89
24.54
23.45
24.36
22.47
23.10
20.92
17.95
15.38
2.65
20.92
22.18
90
43.26
Bookvalue per sh$
14.24
15.53
15.12
16.40
16.51
15.87
15.14
14.13
15.44
16.08
46.98
(0.54%)
2.08%
—
18.07
FCF per share$
68.30
67.71
68.99
67.29
79.86
78.16
89.20
95.86
108.77
126.37
46.36
9.61%
8.05%
—
31.31
Dividend per sh$
30.40
32.33
34.42
31.63
30.77
33.50
29.62
28.40
25.75
23.58
19.60
(5.18%)
(2.67%)
—
2.72
Div yield (avg)%
24.96
22.79
20.24
23.14
21.96
24.95
22.09
20.35
20.78
21.19
26.53
21.19
22.03
5
12.78
Payout ratio%
15.27
14.07
13.36
11.60
13.29
10.68
9.85
8.75
9.72
10.64
14.26
9.85
11.14
40
142.6
Shares (diluted)M
207.9
228.0
242.7
263.1
287.7
335.1
385.0
425.1
402.7
420.4
137.9
7.88%
8.04%
55
10.78
Buyback yield%
9.57
8.33
7.35
8.63
9.68
11.25
12.45
12.97
11.25
9.18
28.79
11.25
9.62
71
0.456
D/E ratiox
0.948
0.906
0.849
0.957
0.939
0.924
0.916
0.880
0.950
1.058
0.942
0.924
0.932
54
4.187
Enterprise value$B
0.695
0.593
0.638
0.581
0.513
0.439
0.424
0.398
0.339
0.323
5.772
(8.83%)
(8.69%)
48
5.599
LT debt$B
2.692
2.850
2.722
2.341
2.010
1.959
2.028
2.090
1.963
1.828
2.864
(1.88%)
(3.61%)
22
Revenue
$4.378B
1.65%
1.00×
Cost of revenue
$2.460B
1.57%
0.99×
Operating expenses
$460.8M
2.13%
1.05×
Property and equipment
15.27%
Spread over hurdle
(0.18%)