2.491
Revenue$B
2.516
2.554
2.563
2.671
2.781
2.901
2.956
3.026
3.109
3.118
2.722
2.31%
2.24%
26
19.88
Revenue growth%
7.93
9.32
6.62
7.59
5.18
8.11
10.25
11.90
11.27
13.76
6.28
11.27
8.72
68
14.60
Gross margin%
33.23
31.11
31.84
34.84
34.57
36.93
34.66
33.66
31.66
34.29
9.82
34.29
33.98
74
26.24
Operating margin%
27.87
26.48
23.97
26.89
23.95
21.13
21.63
22.69
22.85
20.24
6.96
21.63
23.40
15
26.96
Net margin%
16.13
14.72
17.17
16.38
19.02
17.25
17.77
15.75
17.75
14.88
24.75
17.25
16.78
70
34.63
P/E ratio (avg)x
14.24
13.65
14.53
13.89
12.60
10.70
9.374
9.195
8.552
8.138
28.14
9.195
11.65
39
26.34
EV/EBITx
24.76
25.54
25.87
23.84
25.29
27.47
28.64
26.02
26.18
27.08
6.853
27.08
25.95
33
10.52
FCF yield (avg)%
3.71
3.81
2.41
1.99
3.11
4.84
6.31
4.08
5.50
4.77
2.12
4.84
3.95
12
6.18
FCF margin%
27.57
24.99
25.54
28.53
25.90
26.17
27.25
25.39
27.63
28.31
13.61
27.25
26.71
74
0.796
FCF / Net incomex
1.120
1.086
1.102
1.156
1.128
1.080
1.064
1.052
1.196
1.170
0.441
1.080
1.111
87
8.72
ROIC%
6.38
7.24
5.89
3.81
2.43
2.54
2.09
3.59
4.66
4.98
6.44
3.59
4.23
30
14.75
Return on equity%
14.94
16.71
18.70
16.97
19.29
16.63
16.73
14.55
17.42
19.03
24.55
16.73
16.85
7
22.60
Return on assets%
11.07
8.32
11.27
11.02
12.74
11.77
11.51
9.30
11.97
11.75
7.00
11.75
11.39
82
2.93
EPS$
1.05
1.07
1.06
0.98
0.87
0.81
0.86
0.82
0.75
0.78
3.26
(2.04%)
(3.71%)
—
22.61
EPS growth%
8.92
8.87
11.62
13.82
16.08
17.11
16.80
17.87
18.92
20.57
19.95
17.87
16.44
42
2.60
Bookvalue per sh$
1.96
1.74
1.92
1.94
1.72
1.74
1.63
1.79
1.83
1.73
2.28
0.17%
(2.06%)
—
2.29
FCF per share$
2.43
2.53
2.82
2.99
3.09
3.05
3.27
3.39
3.08
2.91
2.44
(1.19%)
1.26%
—
2.76
Dividend per sh$
2.94
2.67
2.81
3.03
3.06
3.24
3.25
3.33
3.70
4.06
0.97
5.82%
2.77%
—
21.73
Div yield (avg)%
15.22
16.08
14.87
12.98
12.16
11.75
12.23
10.05
12.21
13.12
28.74
12.21
12.60
68
12.73
Payout ratio%
21.24
23.72
24.84
24.29
22.59
21.61
22.51
25.43
25.75
24.82
18.86
24.82
24.01
10
514.5
Shares (diluted)M
519.4
500.8
458.3
427.2
378.0
421.2
449.0
483.2
427.6
449.7
527.1
3.53%
(0.39%)
64
19.64
Buyback yield%
10.24
8.56
10.72
8.03
7.87
6.59
8.61
9.10
11.24
8.64
20.77
8.64
8.62
9
1.579
D/E ratiox
2.124
2.315
2.417
2.430
2.505
2.800
2.985
3.403
3.518
3.328
0.236
3.328
2.652
86
1.659
Enterprise value$B
0.931
0.928
0.834
0.832
0.755
0.819
0.877
0.892
0.829
0.740
1.126
(0.42%)
(1.71%)
20
2.527
LT debt$B
1.126
1.033
1.079
0.998
1.042
1.031
0.946
0.887
0.892
0.923
0.761
(2.39%)
(1.37%)
66
Revenue
$3.118B
2.24%
1.00×
Cost of revenue
$1.316B
2.19%
1.00×
Operating expenses
$751.5M
2.41%
1.02×
Property and equipment
21.21%
Spread over hurdle
87.00%