1.203
Revenue$B
2.344
2.509
2.717
2.847
3.083
3.302
3.459
3.738
4.058
4.245
1.303
6.61%
6.94%
29
24.37
Revenue growth%
7.71
7.79
7.03
4.70
6.89
9.85
11.56
11.94
10.14
12.46
28.67
11.56
8.82
37
16.42
Gross margin%
0.40
3.09
2.75
2.30
3.02
0.40
1.95
0.40
0.40
2.24
24.26
0.40
2.09
30
27.10
Operating margin%
28.91
26.01
28.39
25.97
28.32
31.06
33.60
32.43
32.86
35.81
7.20
32.86
29.99
33
23.08
Net margin%
26.10
28.19
28.01
25.65
25.74
23.57
22.04
21.70
23.17
25.42
29.53
23.17
25.53
49
35.69
P/E ratio (avg)x
28.84
31.75
34.44
36.69
37.18
35.02
33.46
36.82
41.89
39.53
27.22
36.82
35.85
23
16.40
EV/EBITx
22.70
22.25
22.08
24.67
27.03
29.41
31.06
34.41
40.72
41.83
32.67
34.41
28.22
55
9.54
FCF yield (avg)%
8.88
8.55
7.03
5.85
6.81
4.73
4.22
1.37
3.83
2.97
8.02
3.83
5.29
9
13.64
FCF margin%
13.94
14.97
13.42
15.71
15.63
16.02
15.61
14.20
12.48
15.14
24.61
15.14
15.05
63
0.615
FCF / Net incomex
1.796
1.732
1.601
1.758
1.613
1.589
1.725
1.537
1.665
1.564
1.700
1.589
1.639
93
25.23
ROIC%
18.94
17.52
15.81
15.23
14.45
13.56
15.23
16.92
17.67
17.31
21.95
16.92
16.36
15
7.83
Return on equity%
25.87
25.82
26.45
27.23
26.62
24.67
26.76
28.50
28.26
30.39
11.86
28.26
26.69
16
20.87
Return on assets%
10.31
12.17
10.93
10.67
11.00
10.96
13.43
16.01
13.36
12.95
21.83
13.36
11.58
26
4.67
EPS$
1.67
1.65
1.72
1.72
1.66
1.78
1.97
2.08
2.12
1.94
4.84
3.17%
1.42%
—
20.79
EPS growth%
13.15
12.51
15.21
18.01
20.55
20.29
22.27
20.58
19.55
22.06
2.08
20.58
19.92
49
3.15
Bookvalue per sh$
7.67
7.39
7.36
8.24
8.56
9.27
9.21
9.65
10.62
10.89
4.69
4.93%
4.82%
—
3.01
FCF per share$
3.10
2.93
3.04
3.16
3.04
3.01
3.26
3.15
2.91
3.19
5.25
0.98%
0.05%
—
0.84
Dividend per sh$
3.32
3.28
3.03
3.38
3.53
3.95
4.39
4.48
4.58
4.53
1.30
5.09%
3.17%
—
26.85
Div yield (avg)%
10.01
12.23
10.60
8.55
7.78
8.49
9.81
11.63
10.28
7.50
28.11
9.81
9.91
9
18.63
Payout ratio%
26.94
24.07
25.86
28.23
27.09
24.19
25.02
25.25
26.86
29.77
7.82
25.25
26.36
43
258.3
Shares (diluted)M
297.3
327.9
335.2
385.2
401.6
428.5
448.5
513.3
496.1
499.9
248.8
4.48%
6.95%
38
8.02
Buyback yield%
23.51
22.55
19.90
19.66
21.45
20.71
21.15
22.55
22.45
20.84
7.13
21.15
21.30
91
0.436
D/E ratiox
0.548
0.537
0.506
0.449
0.468
0.422
0.392
0.401
0.373
0.359
0.231
0.392
0.435
11
2.258
Enterprise value$B
2.718
2.325
2.452
2.359
2.058
2.059
1.773
1.504
1.416
1.530
0.606
(5.76%)
(4.90%)
82
0.968
LT debt$B
0.239
0.280
0.290
0.338
0.349
0.374
0.416
0.479
0.494
0.577
1.466
10.55%
8.94%
85
Revenue
$4.245B
6.94%
1.00×
Cost of revenue
$2.971B
6.94%
1.00×
Operating expenses
$916.4M
7.76%
1.08×
Property and equipment
17.98%
Spread over hurdle
(2.45%)