1.001
Revenue$B
3.248
3.335
3.392
3.437
3.494
3.440
3.409
3.450
3.538
3.632
1.036
0.78%
1.37%
56
22.60
Revenue growth%
15.63
13.11
11.13
12.23
12.24
10.20
7.47
9.67
11.92
11.10
4.41
10.20
11.53
43
6.86
Gross margin%
21.62
20.97
19.33
16.78
19.14
18.76
18.92
19.04
19.78
20.38
15.43
19.04
19.24
94
13.98
Operating margin%
25.28
26.81
25.95
27.63
27.87
30.64
31.07
29.99
30.44
28.15
3.96
30.44
28.01
90
12.34
Net margin%
7.89
7.93
8.05
10.88
9.29
9.01
11.83
13.11
14.78
17.26
26.69
13.11
10.09
15
23.26
P/E ratio (avg)x
46.90
50.76
48.67
56.27
54.73
61.63
69.43
69.09
77.29
89.22
13.02
69.43
58.95
43
7.843
EV/EBITx
11.36
12.77
13.39
14.48
14.64
16.17
17.05
16.98
16.05
15.85
9.278
16.17
15.24
35
13.23
FCF yield (avg)%
30.66
33.63
34.35
34.86
34.67
32.27
33.33
34.64
36.47
35.24
23.16
34.64
34.49
31
20.26
FCF margin%
24.98
27.58
28.31
30.12
30.33
32.01
33.14
35.54
36.47
36.03
19.89
35.54
31.17
15
0.526
FCF / Net incomex
1.498
1.660
1.796
2.101
2.150
2.135
2.180
2.101
1.973
1.865
1.231
2.101
2.037
48
2.21
ROIC%
19.24
17.29
15.96
14.39
14.51
16.46
15.42
18.07
18.41
16.36
23.15
16.46
16.41
21
22.28
Return on equity%
19.11
21.23
20.72
21.36
18.96
18.35
15.50
17.60
15.36
14.55
11.89
15.50
18.65
76
7.32
Return on assets%
17.16
15.65
18.28
17.09
19.52
21.82
23.66
24.11
25.57
24.86
21.19
24.11
20.67
20
10.37
EPS$
5.63
5.71
5.85
5.93
5.27
4.82
5.01
5.28
5.47
5.73
11.18
1.70%
(0.69%)
—
3.18
EPS growth%
15.35
17.63
15.09
12.72
11.09
8.37
10.66
13.47
14.81
16.87
25.74
13.47
14.14
12
6.74
Bookvalue per sh$
7.21
7.58
7.91
8.81
9.63
9.36
9.82
11.60
12.94
15.16
11.31
9.50%
8.10%
—
2.34
FCF per share$
3.86
3.98
4.75
4.76
5.31
5.89
6.43
6.84
7.91
9.03
3.31
11.23%
9.13%
—
6.11
Dividend per sh$
13.66
14.14
14.65
14.51
13.99
16.32
15.49
18.09
18.00
17.69
3.14
4.80%
3.12%
—
12.40
Div yield (avg)%
16.92
19.37
21.47
20.25
20.91
22.56
21.73
21.45
22.37
21.89
4.99
21.89
21.46
26
17.92
Payout ratio%
23.49
26.45
24.42
25.07
25.24
27.34
24.87
25.80
24.38
21.87
2.11
24.87
24.97
39
82.26
Shares (diluted)M
143.1
156.2
184.1
196.7
233.8
236.2
242.9
259.4
292.7
328.4
84.09
7.04%
10.12%
90
22.31
Buyback yield%
5.56
3.97
4.51
6.36
7.34
8.38
7.74
7.53
8.21
9.08
13.91
8.21
7.44
33
0.543
D/E ratiox
1.870
1.816
1.865
1.910
1.822
1.669
1.907
1.730
1.749
1.823
1.220
1.749
1.823
46
0.553
Enterprise value$B
4.881
4.596
4.506
4.877
4.505
4.648
4.903
5.149
4.778
4.772
3.021
1.16%
0.55%
70
3.794
LT debt$B
6.656
6.460
6.348
6.811
6.622
7.209
7.078
8.239
9.517
10.52
1.972
9.69%
6.48%
25
Revenue
$3.632B
1.37%
1.00×
Cost of revenue
$2.358B
1.62%
1.02×
Operating expenses
$832.5M
1.16%
0.98×
Property and equipment
16.15%
Spread over hurdle
(6.63%)