0.722
Revenue$B
1.713
1.844
1.941
2.104
2.235
2.383
2.530
2.664
2.851
3.102
0.776
6.78%
6.97%
91
24.30
Revenue growth%
8.58
10.72
8.89
10.60
9.61
12.39
11.68
10.93
11.84
14.02
24.20
11.84
10.82
68
16.36
Gross margin%
17.49
15.39
12.94
15.32
18.01
15.33
15.57
13.62
11.57
13.46
25.63
13.62
15.32
28
10.26
Operating margin%
13.58
14.29
15.55
16.90
15.38
14.29
13.02
14.79
14.90
17.07
19.96
14.79
14.85
29
21.29
Net margin%
5.51
7.56
8.52
9.14
9.07
11.07
9.66
7.00
4.99
5.03
25.99
7.00
8.04
62
25.54
P/E ratio (avg)x
8.396
9.085
8.992
9.608
10.49
10.56
11.75
12.37
12.48
14.14
16.98
12.37
10.52
85
15.00
EV/EBITx
8.291
8.897
9.287
8.312
7.883
8.260
7.954
7.892
6.856
6.501
36.60
7.892
8.107
43
21.09
FCF yield (avg)%
2.81
2.27
3.31
5.45
2.77
2.71
3.69
2.37
2.47
2.05
12.63
2.47
2.74
25
22.75
FCF margin%
11.68
12.01
13.68
12.21
9.92
9.38
7.32
5.68
7.82
10.49
20.38
7.82
10.21
83
1.370
FCF / Net incomex
0.142
0.154
0.150
0.149
0.174
0.209
0.235
0.252
0.264
0.267
0.862
0.252
0.192
63
8.13
ROIC%
13.37
14.20
16.80
19.40
19.78
18.19
19.45
20.72
19.87
19.47
12.84
19.47
19.43
28
25.91
Return on equity%
9.11
8.02
10.01
7.41
10.26
10.61
9.95
9.21
7.66
5.59
19.04
9.21
9.16
50
23.66
Return on assets%
21.95
19.94
22.68
24.38
21.68
22.58
23.42
23.60
26.17
23.83
18.29
23.60
23.05
31
44.86
EPS$
19.71
22.55
23.77
25.66
25.48
25.16
24.80
24.54
24.63
26.20
48.73
0.55%
3.77%
—
20.77
EPS growth%
17.43
19.37
18.57
16.42
18.68
18.25
15.64
17.32
18.76
15.97
25.78
17.32
17.84
12
32.51
Bookvalue per sh$
17.74
17.64
17.46
19.03
17.56
18.13
18.37
17.81
16.74
15.05
29.23
(3.05%)
(2.03%)
—
41.53
FCF per share$
48.06
50.41
53.17
58.49
56.43
66.64
73.07
82.15
96.08
109.29
24.82
14.14%
9.88%
—
23.87
Dividend per sh$
53.52
54.53
57.53
66.93
67.45
75.54
70.21
70.02
72.57
74.91
36.73
2.12%
3.11%
—
16.87
Div yield (avg)%
7.88
9.35
9.69
6.69
5.81
5.11
3.74
3.89
2.74
4.81
9.17
3.89
5.46
63
12.36
Payout ratio%
25.79
26.67
29.04
30.91
30.91
32.39
32.12
31.99
33.97
33.13
22.08
32.39
31.45
27
115.5
Shares (diluted)M
97.60
85.06
90.83
86.46
85.75
85.51
87.01
85.73
81.77
80.03
112.6
(1.37%)
(1.59%)
69
22.21
Buyback yield%
11.21
12.41
9.53
11.70
13.75
11.50
8.77
10.46
10.73
10.23
9.24
10.46
10.97
73
1.580
D/E ratiox
0.622
0.704
0.711
0.735
0.687
0.715
0.762
0.750
0.820
0.833
0.780
0.762
0.725
14
3.054
Enterprise value$B
1.236
1.210
1.340
1.499
1.809
2.138
2.345
2.295
2.389
2.873
3.336
9.69%
9.61%
60
1.533
LT debt$B
1.430
1.615
1.715
2.051
2.300
2.612
2.817
3.190
3.513
3.513
4.316
8.84%
11.08%
34
Revenue
$3.102B
6.97%
1.00×
Cost of revenue
$2.172B
6.97%
1.00×
Operating expenses
$598.7M
6.91%
0.99×
Property and equipment
14.26%
Spread over hurdle
18.61%