1.084
Revenue$B
1.682
1.716
1.737
1.772
1.795
1.852
1.841
1.914
1.929
1.957
1.111
1.74%
1.81%
62
15.27
Revenue growth%
9.79
12.30
13.13
13.07
11.08
11.07
11.40
8.71
9.78
12.08
13.44
11.07
11.24
13
18.61
Gross margin%
6.28
7.17
8.41
6.82
6.94
7.42
7.25
9.79
9.89
11.49
20.04
9.79
7.34
47
2.56
Operating margin%
0.40
0.40
0.40
0.40
0.40
0.40
1.55
0.40
0.40
3.05
24.33
0.40
0.40
57
9.05
Net margin%
19.48
21.99
19.89
17.11
16.01
14.30
12.80
14.15
16.03
13.32
8.83
14.15
16.02
49
19.77
P/E ratio (avg)x
15.71
15.43
16.61
19.31
20.00
23.07
26.68
30.78
32.28
35.16
26.62
30.78
21.54
83
30.88
EV/EBITx
29.11
30.01
34.84
37.40
40.43
47.07
47.79
47.75
56.04
60.97
14.30
47.79
43.75
89
23.34
FCF yield (avg)%
29.90
28.94
31.30
34.15
35.07
36.71
35.58
35.70
35.24
35.94
20.12
35.70
35.15
68
18.65
FCF margin%
24.57
25.50
23.73
24.40
23.65
23.76
22.16
22.67
22.92
24.68
29.04
22.92
23.74
29
1.719
FCF / Net incomex
0.908
0.824
0.871
0.939
0.857
0.771
0.838
0.817
0.730
0.692
1.310
0.771
0.831
18
26.95
ROIC%
9.18
10.16
9.59
10.40
8.74
7.27
10.12
10.76
10.26
8.13
24.60
10.12
9.86
41
8.64
Return on equity%
33.32
32.55
35.28
32.54
30.46
33.16
30.57
33.40
33.97
32.49
23.82
33.16
32.85
13
2.05
Return on assets%
4.32
4.02
4.85
2.40
5.38
5.07
7.14
5.46
4.40
7.15
17.60
5.46
4.96
86
0.52
EPS$
3.05
3.45
3.88
4.08
4.50
4.88
4.91
5.09
5.60
6.40
0.56
7.29%
7.79%
—
11.37
EPS growth%
16.86
17.74
20.30
21.64
19.97
19.06
20.37
18.90
19.30
20.02
4.92
19.30
19.64
89
1.48
Bookvalue per sh$
2.69
2.91
3.23
3.50
3.81
4.13
4.42
4.67
4.88
5.15
0.69
6.25%
5.89%
—
1.26
FCF per share$
1.20
1.42
1.60
1.59
1.70
1.95
2.05
2.23
2.42
2.80
1.58
10.44%
9.05%
—
0.61
Dividend per sh$
1.17
1.06
1.01
0.96
0.97
0.85
0.82
0.87
0.94
0.99
1.74
0.55%
(1.78%)
—
15.12
Div yield (avg)%
19.74
17.84
17.42
19.63
21.18
19.64
22.15
20.91
20.97
22.98
2.18
20.97
20.32
38
6.40
Payout ratio%
23.60
20.65
21.29
20.02
21.79
24.66
23.81
21.75
23.19
25.72
22.06
23.81
22.49
31
0.542
Shares (diluted)B
0.666
0.740
0.789
0.775
0.914
0.995
1.153
1.140
1.161
1.372
0.551
8.47%
7.13%
82
13.89
Buyback yield%
23.78
25.44
26.89
25.85
24.34
25.01
25.49
23.08
24.98
22.06
10.63
24.98
24.99
21
0.121
D/E ratiox
1.392
1.224
1.275
1.210
1.265
1.257
1.136
1.054
0.939
0.870
1.048
1.054
1.217
73
0.352
Enterprise value$B
0.677
0.694
0.612
0.559
0.565
0.511
0.523
0.499
0.527
0.537
1.519
(1.02%)
(2.93%)
8
1.578
LT debt$B
1.706
1.792
1.863
2.208
2.418
2.577
2.646
2.634
2.780
3.174
0.934
5.59%
6.09%
60
Revenue
$1.957B
1.81%
1.00×
Cost of revenue
$1.341B
1.87%
1.01×
Operating expenses
$215.9M
2.81%
1.10×
Property and equipment
18.03%
Goodwill & intangibles
17.29%
Cash and investments
16.80%
Spread over hurdle
(20.79%)