5.695
Revenue$B
2.149
2.369
2.514
2.673
2.831
3.089
3.318
3.510
3.836
4.117
6.211
7.78%
7.52%
83
23.86
Revenue growth%
8.10
7.91
9.75
12.21
13.85
11.04
9.86
8.75
9.34
11.11
24.21
9.86
9.81
55
17.52
Gross margin%
11.94
14.21
17.07
16.76
16.07
15.31
15.56
18.05
15.96
14.69
9.30
15.56
15.76
75
17.06
Operating margin%
5.91
7.68
5.68
3.06
4.23
5.73
2.92
3.20
2.74
0.40
10.92
2.92
3.72
9
17.79
Net margin%
17.73
15.82
15.25
17.68
16.73
16.30
18.54
20.42
21.96
24.12
4.10
20.42
17.70
53
24.15
P/E ratio (avg)x
27.28
27.90
30.26
31.88
29.25
28.24
26.24
24.85
22.44
21.66
25.16
24.85
27.59
83
34.94
EV/EBITx
12.01
10.55
11.27
11.73
10.26
9.658
10.00
8.786
8.383
8.613
13.38
8.786
10.13
94
24.38
FCF yield (avg)%
20.32
19.76
17.99
17.06
18.77
19.35
19.88
18.60
18.72
19.36
14.02
19.35
19.06
39
13.65
FCF margin%
27.22
28.06
26.16
25.49
26.17
24.23
27.05
26.25
26.15
28.63
19.41
26.25
26.21
83
0.869
FCF / Net incomex
0.930
0.912
1.012
0.988
0.925
0.951
0.934
0.899
0.878
0.890
1.285
0.899
0.928
23
22.61
ROIC%
29.15
28.18
25.54
23.40
20.87
19.96
19.76
17.25
14.50
16.67
6.74
17.25
20.42
31
5.51
Return on equity%
12.10
13.10
14.49
16.67
14.43
16.20
15.69
17.69
16.45
14.41
17.44
16.20
15.09
60
17.38
Return on assets%
5.18
5.93
4.30
6.45
4.66
5.36
4.81
2.85
2.71
2.88
17.46
2.88
4.74
68
4.90
EPS$
2.45
2.74
2.80
2.79
2.90
3.11
3.33
3.92
3.74
3.74
5.28
5.24%
5.12%
—
14.36
EPS growth%
0.40
2.58
1.15
1.37
4.10
4.97
2.06
0.40
2.67
3.26
10.16
2.67
2.32
82
1.04
Bookvalue per sh$
2.77
2.82
2.55
2.75
2.96
3.09
2.84
2.70
2.36
2.21
1.09
(5.64%)
(2.32%)
—
5.00
FCF per share$
3.46
3.49
3.22
3.55
4.02
3.72
3.34
3.67
3.35
3.36
5.14
(3.53%)
(0.89%)
—
4.85
Dividend per sh$
3.56
3.94
4.41
4.31
4.44
5.09
5.82
6.36
6.24
6.82
4.63
8.98%
7.72%
—
23.86
Div yield (avg)%
11.49
9.80
11.75
12.67
13.80
11.13
12.22
11.56
11.97
12.40
19.15
11.97
11.86
93
14.74
Payout ratio%
27.12
28.11
29.14
28.25
29.78
31.41
30.55
30.68
27.91
27.22
14.65
30.55
28.70
74
426.3
Shares (diluted)M
383.6
364.2
343.2
314.4
295.5
261.2
254.2
219.8
199.4
193.6
430.1
(8.11%)
(7.00%)
38
10.50
Buyback yield%
23.12
20.55
19.49
20.96
19.17
19.75
21.28
19.35
21.55
20.67
29.90
20.67
20.61
30
0.690
D/E ratiox
1.951
2.120
2.173
2.252
2.577
2.948
3.344
3.581
3.726
4.053
1.634
3.581
2.762
92
5.139
Enterprise value$B
5.440
5.010
5.167
5.433
5.224
5.526
5.003
4.933
4.923
5.091
4.662
(0.51%)
0.11%
45
2.163
LT debt$B
0.520
0.518
0.502
0.439
0.430
0.415
0.435
0.393
0.413
0.366
1.489
(3.17%)
(3.08%)
50
Revenue
$4.117B
7.52%
1.00×
Cost of revenue
$1.675B
7.45%
0.99×
Operating expenses
$1.000B
7.58%
1.01×
Property and equipment
17.34%
Spread over hurdle
(0.73%)