5.184
Revenue$B
7.636
8.195
8.852
9.431
10.23
10.73
11.47
12.35
13.20
14.14
5.702
6.70%
7.01%
36
25.58
Revenue growth%
5.08
6.71
5.49
6.05
5.53
3.52
4.87
6.84
5.39
8.00
19.78
5.39
5.51
29
12.54
Gross margin%
21.92
23.86
24.05
22.88
20.51
20.96
23.16
21.40
22.71
22.12
6.97
22.12
22.41
49
28.29
Operating margin%
27.17
25.36
25.67
23.05
24.34
21.57
19.32
17.31
15.68
15.65
18.50
17.31
22.31
9
24.12
Net margin%
4.89
3.18
5.64
5.38
6.51
6.06
7.99
5.47
5.87
3.36
2.34
5.87
5.55
61
34.37
P/E ratio (avg)x
26.88
30.08
34.57
39.65
36.99
40.23
40.30
42.72
42.17
45.54
33.79
42.17
39.94
86
6.841
EV/EBITx
24.22
25.85
23.30
23.50
21.75
20.49
21.10
19.21
20.05
20.03
28.09
20.05
21.42
28
27.68
FCF yield (avg)%
22.48
22.53
19.91
19.13
18.80
21.48
19.77
18.82
17.09
14.82
10.33
18.82
19.45
81
29.94
FCF margin%
3.62
6.30
4.45
2.18
1.14
3.54
2.30
2.18
5.11
4.05
20.67
3.54
3.58
23
0.662
FCF / Net incomex
2.472
2.776
3.014
3.006
3.229
3.680
3.819
3.805
3.714
3.883
0.798
3.805
3.455
89
17.47
ROIC%
28.41
29.22
32.11
32.95
34.92
32.82
33.72
31.39
29.54
29.73
8.55
31.39
31.75
62
9.54
Return on equity%
15.72
17.77
19.72
17.66
18.84
15.99
17.73
19.27
19.95
22.87
15.97
19.27
18.30
57
28.68
Return on assets%
20.67
18.47
21.15
18.76
19.38
20.89
21.61
19.73
19.78
19.73
18.75
19.78
19.76
62
20.54
EPS$
76.50
83.21
79.79
76.68
67.17
64.87
57.53
62.02
66.52
65.67
22.05
(0.45%)
(2.30%)
—
10.81
EPS growth%
26.36
24.18
24.28
25.84
23.14
25.76
25.59
25.68
28.10
28.09
15.90
25.76
25.72
32
62.62
Bookvalue per sh$
65.34
65.13
75.82
84.34
96.85
108.79
115.99
127.69
141.04
144.65
52.57
8.35%
7.73%
—
17.58
FCF per share$
19.66
18.56
15.89
16.47
17.69
16.88
16.36
17.63
17.91
17.49
29.85
(0.23%)
(1.29%)
—
71.14
Dividend per sh$
27.81
27.30
29.88
32.36
35.83
39.67
41.91
45.67
51.94
59.71
40.06
10.76%
7.35%
—
12.14
Div yield (avg)%
16.70
14.95
14.12
13.76
14.19
12.26
13.24
11.37
12.89
12.98
5.58
12.89
13.50
27
25.26
Payout ratio%
8.55
7.40
6.40
3.82
6.23
8.55
8.30
9.54
9.93
11.38
27.81
9.54
8.42
21
71.47
Shares (diluted)M
96.32
104.3
123.1
123.6
123.9
127.2
145.7
147.3
150.5
163.5
69.90
5.71%
6.08%
33
29.07
Buyback yield%
15.25
14.06
14.88
13.97
16.05
14.98
12.31
12.11
10.21
9.15
9.46
12.11
14.02
63
1.365
D/E ratiox
1.777
1.976
1.795
1.832
2.056
2.016
1.846
1.705
1.519
1.605
1.336
1.705
1.813
10
1.613
Enterprise value$B
20.62
23.48
24.56
27.33
29.20
32.36
30.91
31.54
31.62
35.11
9.656
3.75%
7.10%
71
9.152
LT debt$B
3.549
3.422
3.743
3.783
3.729
4.352
4.210
4.714
5.343
6.204
0.662
10.72%
6.09%
34
Revenue
$14.14B
7.01%
1.00×
Cost of revenue
$8.693B
6.92%
0.99×
Operating expenses
$3.272B
7.25%
1.02×
Property and equipment
16.05%
Goodwill & intangibles
15.78%
Spread over hurdle
17.69%