2.789
Revenue$B
3.852
4.090
4.251
4.436
4.613
4.879
5.032
5.284
5.636
5.820
2.972
4.76%
4.88%
62
22.80
Revenue growth%
2.20
2.62
4.05
4.47
6.26
6.81
7.09
9.07
12.02
12.44
16.14
9.07
6.53
24
13.27
Gross margin%
13.77
16.04
18.42
15.52
13.46
11.10
9.08
9.81
7.53
9.40
6.16
9.40
12.28
38
6.68
Operating margin%
14.45
12.30
11.60
13.80
12.53
14.49
15.74
16.65
19.30
19.49
8.77
16.65
14.47
9
20.45
Net margin%
18.31
20.06
17.25
19.08
17.83
17.19
19.99
18.54
19.78
18.72
3.31
18.72
18.63
41
37.60
P/E ratio (avg)x
12.90
14.12
13.93
16.04
16.35
16.64
17.38
17.66
17.04
19.67
18.47
17.38
16.50
43
7.051
EV/EBITx
27.48
30.77
33.82
34.30
33.77
33.89
35.32
34.01
33.00
30.81
32.78
33.89
33.79
88
22.13
FCF yield (avg)%
12.53
11.71
10.34
10.28
10.03
8.40
10.46
9.74
6.76
9.52
24.53
9.52
10.15
21
9.92
FCF margin%
18.66
16.65
18.65
18.28
20.79
21.24
19.20
17.02
17.65
18.11
15.78
18.11
18.47
21
0.445
FCF / Net incomex
1.655
1.748
1.726
1.849
2.029
2.236
2.253
2.254
2.544
2.466
0.364
2.254
2.133
28
22.01
ROIC%
13.05
12.86
11.13
10.50
11.29
9.97
8.51
10.46
8.00
6.02
25.18
8.51
10.48
20
29.68
Return on equity%
5.50
4.30
4.75
6.85
8.59
11.19
9.88
11.24
11.44
11.17
6.88
11.19
9.24
94
14.40
Return on assets%
19.03
21.58
19.02
16.69
19.60
19.44
16.71
19.50
18.32
16.29
20.05
18.32
19.02
76
5.27
EPS$
4.77
4.54
4.43
4.02
3.58
3.10
3.08
3.25
2.87
2.94
5.60
(3.86%)
(3.84%)
—
7.02
EPS growth%
11.27
9.68
10.88
8.46
8.39
10.19
8.97
8.91
9.77
8.12
11.36
8.97
9.32
82
4.47
Bookvalue per sh$
8.06
8.80
8.14
8.86
9.29
8.55
9.41
8.23
7.48
7.38
1.78
(4.51%)
(0.94%)
—
8.00
FCF per share$
11.03
10.59
10.90
11.97
11.87
12.37
11.58
11.86
13.48
14.26
4.55
3.74%
2.78%
—
7.44
Dividend per sh$
13.18
15.66
17.41
18.73
20.62
21.07
21.70
25.98
29.88
29.69
2.74
7.57%
10.16%
—
5.67
Div yield (avg)%
15.27
13.30
11.91
10.39
10.71
10.35
9.03
11.10
12.72
14.81
19.96
11.10
11.51
28
10.27
Payout ratio%
33.68
36.15
38.63
37.90
40.69
37.83
35.21
36.96
35.07
37.17
4.62
36.96
37.06
31
263.9
Shares (diluted)M
416.6
482.5
557.5
564.8
573.8
567.2
620.4
743.3
884.4
860.9
258.6
8.45%
8.78%
8
19.94
Buyback yield%
28.68
28.04
30.74
28.74
27.82
25.72
22.75
22.02
21.69
20.21
26.90
22.02
26.77
41
0.811
D/E ratiox
0.643
0.688
0.751
0.693
0.723
0.799
0.896
1.003
1.061
1.094
1.151
1.003
0.775
82
4.318
Enterprise value$B
1.026
1.043
1.177
1.088
1.146
1.126
1.132
1.074
1.124
1.275
1.586
2.16%
2.35%
40
0.715
LT debt$B
0.481
0.489
0.518
0.453
0.392
0.419
0.417
0.365
0.344
0.339
1.418
(2.85%)
(3.93%)
93
Revenue
$5.820B
4.88%
1.00×
Cost of revenue
$3.829B
4.93%
1.00×
Operating expenses
$1.448B
4.88%
1.00×
Property and equipment
14.63%
Spread over hurdle
(3.74%)