0.882
Revenue$B
2.663
2.766
2.748
2.797
2.845
2.879
2.941
3.052
3.159
3.218
0.940
2.49%
2.03%
87
14.16
Revenue growth%
7.74
5.84
4.88
4.79
5.06
6.80
9.10
11.50
10.69
13.39
22.88
10.69
7.27
49
14.87
Gross margin%
22.69
23.00
25.14
22.99
23.26
21.72
22.83
23.22
25.63
22.90
3.82
22.90
22.99
55
10.84
Operating margin%
25.51
27.82
29.58
28.76
27.28
28.12
28.67
27.60
25.53
25.01
18.35
27.60
27.71
28
6.90
Net margin%
21.46
24.41
21.80
19.01
19.61
21.24
22.03
23.27
21.49
19.47
22.62
21.49
21.47
76
6.991
P/E ratio (avg)x
25.63
30.05
30.06
30.77
34.74
34.55
38.09
36.81
38.55
41.98
10.89
38.09
34.64
27
11.39
EV/EBITx
9.341
9.340
9.742
10.54
10.32
12.20
12.93
15.06
14.83
15.75
22.61
14.83
11.37
91
24.34
FCF yield (avg)%
7.65
8.04
5.57
8.18
9.20
7.21
8.81
7.66
6.19
8.09
24.44
7.66
7.85
34
11.95
FCF margin%
29.50
31.25
28.84
27.98
30.24
32.71
33.55
33.66
32.52
34.44
28.45
33.55
31.88
56
0.662
FCF / Net incomex
2.213
2.124
2.426
2.600
2.780
2.686
3.048
3.136
3.143
3.457
0.964
3.136
2.733
30
28.14
ROIC%
27.44
27.06
27.46
24.55
22.67
25.67
25.05
27.18
28.22
26.79
29.56
26.79
26.92
22
6.91
Return on equity%
5.49
3.40
2.91
3.64
5.74
4.46
5.45
6.96
8.97
6.69
9.48
6.69
5.47
93
11.46
Return on assets%
12.51
11.14
9.29
8.20
9.02
9.79
8.65
8.62
8.65
8.74
26.22
8.65
8.88
68
2.51
EPS$
0.74
0.71
0.71
0.72
0.70
0.63
0.60
0.55
0.54
0.48
2.80
(7.16%)
(3.37%)
—
21.12
EPS growth%
30.15
31.80
29.87
32.68
33.77
35.00
33.18
32.91
32.53
31.39
2.59
32.91
32.61
67
1.84
Bookvalue per sh$
0.61
0.65
0.66
0.70
0.73
0.80
0.91
0.85
0.98
1.00
1.76
6.53%
4.73%
—
1.05
FCF per share$
0.59
0.63
0.55
0.53
0.53
0.55
0.47
0.41
0.43
0.38
1.98
(6.65%)
(4.88%)
—
1.69
Dividend per sh$
3.28
3.22
3.61
3.65
3.62
3.56
3.78
3.72
3.95
4.57
0.79
4.78%
5.07%
—
8.38
Div yield (avg)%
13.01
13.49
13.62
15.14
13.45
12.36
11.57
13.28
13.16
13.82
25.36
13.16
13.37
18
10.21
Payout ratio%
9.65
10.52
8.57
7.59
8.46
9.46
8.06
6.76
7.81
5.21
19.96
7.81
8.26
46
231.9
Shares (diluted)M
237.5
237.5
262.2
280.5
300.8
313.5
300.5
293.6
294.3
310.3
232.5
0.62%
2.32%
83
22.02
Buyback yield%
15.48
18.33
17.02
14.66
14.64
11.70
9.66
7.65
7.81
8.92
12.88
8.92
13.17
67
0.887
D/E ratiox
0.854
0.749
0.795
0.801
0.725
0.790
0.857
0.927
0.937
0.973
1.022
0.927
0.828
46
0.853
Enterprise value$B
1.314
1.298
1.422
1.430
1.619
1.810
1.663
1.729
1.700
1.832
2.374
2.50%
4.26%
41
1.906
LT debt$B
2.350
2.610
2.614
2.616
2.585
2.708
2.919
3.229
3.609
3.972
2.063
8.97%
7.27%
88
Revenue
$3.218B
2.03%
1.00×
Cost of revenue
$1.758B
2.10%
1.01×
Operating expenses
$738.3M
1.82%
0.98×
Property and equipment
16.95%
Spread over hurdle
82.11%