1.985
Revenue$B
2.266
2.259
2.347
2.382
2.445
2.500
2.514
2.524
2.593
2.603
2.158
1.27%
1.41%
88
16.16
Revenue growth%
5.85
4.72
6.23
4.43
4.36
1.70
2.27
1.59
2.32
3.27
21.79
2.27
3.81
67
20.56
Gross margin%
0.61
0.40
0.40
0.65
3.00
3.84
3.33
1.10
0.40
1.70
25.85
1.70
0.87
18
3.89
Operating margin%
1.49
2.56
1.97
4.02
4.40
6.61
3.85
3.56
4.43
2.30
6.24
3.85
3.71
81
19.94
Net margin%
6.01
8.89
11.57
14.06
13.27
12.85
11.21
8.86
8.65
8.00
22.22
8.86
10.05
61
31.02
P/E ratio (avg)x
19.41
22.35
26.42
28.46
29.26
34.55
40.25
39.13
41.00
46.38
21.60
40.25
31.90
16
11.15
EV/EBITx
41.87
46.24
54.77
57.45
65.29
72.08
70.25
78.91
80.10
93.43
37.18
78.91
67.77
40
17.09
FCF yield (avg)%
8.15
7.12
4.52
4.94
6.55
6.98
5.65
3.06
4.72
5.98
10.16
5.65
5.82
60
15.21
FCF margin%
14.78
14.36
11.54
10.22
10.84
7.89
9.96
11.61
13.39
10.84
12.27
10.84
11.19
84
1.765
FCF / Net incomex
0.140
0.136
0.116
0.111
0.109
0.095
0.086
0.078
0.077
0.072
0.774
0.078
0.102
24
9.37
ROIC%
4.51
1.79
2.69
0.40
2.86
1.65
0.40
1.98
1.70
4.35
17.69
1.70
1.89
28
23.95
Return on equity%
18.60
17.04
15.92
15.74
14.98
14.52
12.70
10.46
9.56
8.11
20.79
10.46
14.75
78
24.75
Return on assets%
25.99
28.16
27.86
30.23
33.21
33.46
31.26
34.25
34.38
35.51
13.23
34.25
32.24
67
10.02
EPS$
7.43
7.38
7.35
6.99
7.66
8.43
8.62
7.78
8.36
8.92
10.69
3.10%
1.67%
—
18.52
EPS growth%
23.38
24.31
25.15
25.68
26.89
24.32
21.47
21.89
22.22
20.52
26.14
21.89
23.84
19
9.91
Bookvalue per sh$
6.96
7.23
7.52
6.61
5.78
6.32
5.65
6.20
5.88
6.36
7.87
1.95%
(1.74%)
—
8.72
FCF per share$
11.19
11.12
10.93
11.02
11.34
10.07
10.33
11.06
10.27
10.65
10.87
(1.24%)
0.50%
—
7.41
Dividend per sh$
11.55
11.49
12.36
12.58
12.62
13.87
14.05
13.02
13.75
15.42
8.59
4.10%
2.81%
—
2.95
Div yield (avg)%
8.14
10.03
9.62
6.89
5.80
5.44
7.45
8.59
7.64
4.69
21.54
7.45
7.54
12
20.71
Payout ratio%
2.92
2.83
0.40
0.40
1.33
0.62
0.40
0.40
1.41
3.35
17.34
0.62
0.97
22
70.61
Shares (diluted)M
99.82
111.4
113.9
124.1
134.2
140.9
137.4
152.4
165.5
161.3
74.43
3.75%
5.88%
65
26.74
Buyback yield%
19.19
18.15
19.09
21.74
21.51
21.65
19.91
22.67
22.47
20.43
7.04
21.65
20.97
79
0.396
D/E ratiox
0.197
0.188
0.204
0.183
0.162
0.177
0.167
0.170
0.168
0.160
0.874
0.168
0.174
48
1.073
Enterprise value$B
2.173
2.370
2.234
2.440
2.658
2.475
2.183
2.244
1.986
2.098
1.221
(4.62%)
0.01%
8
1.036
LT debt$B
0.640
0.694
0.749
0.680
0.632
0.601
0.547
0.583
0.639
0.641
1.859
0.30%
(0.14%)
17
Revenue
$2.603B
1.41%
1.00×
Cost of revenue
$1.415B
1.46%
1.00×
Operating expenses
$267.2M
1.04%
0.96×
Property and equipment
16.48%
Spread over hurdle
45.70%