1.828
Revenue$B
7.683
8.219
8.700
9.578
10.49
11.09
12.21
12.98
14.21
15.01
1.882
7.44%
7.95%
50
29.54
Revenue growth%
5.96
3.69
1.74
0.98
0.40
2.63
0.40
3.31
2.52
3.86
10.01
2.63
2.58
84
13.76
Gross margin%
17.63
17.09
18.78
20.76
22.13
20.50
23.03
23.61
23.11
23.09
25.50
23.09
21.45
38
22.42
Operating margin%
24.84
24.08
26.92
26.76
26.74
28.32
31.27
30.69
29.85
32.21
21.44
30.69
27.62
14
4.95
Net margin%
29.04
26.23
23.48
23.75
21.50
18.52
17.78
17.35
18.18
18.34
7.59
18.18
20.01
7
32.75
P/E ratio (avg)x
42.15
46.47
52.52
57.59
61.70
72.68
85.34
84.91
102.3
102.9
15.98
85.34
67.19
33
23.80
EV/EBITx
44.60
49.03
56.96
60.04
68.19
76.27
88.96
93.06
88.59
83.81
13.05
88.59
72.23
52
27.56
FCF yield (avg)%
8.22
8.54
7.25
4.49
2.41
3.73
5.54
3.48
4.38
5.58
15.86
4.38
5.02
85
9.10
FCF margin%
9.95
11.24
12.71
14.94
13.55
15.03
12.66
12.55
14.42
14.21
20.63
14.21
13.13
82
1.759
FCF / Net incomex
0.880
0.911
0.961
1.120
1.285
1.433
1.703
1.831
1.920
2.016
0.954
1.831
1.359
24
26.61
ROIC%
17.33
17.92
20.09
21.26
18.66
21.29
21.52
24.39
23.59
25.23
10.12
23.59
21.28
43
4.04
Return on equity%
14.54
11.90
11.16
9.42
7.62
8.84
8.30
10.98
8.75
11.24
8.99
8.84
10.20
14
14.32
Return on assets%
18.92
18.85
16.65
13.92
15.32
15.94
14.54
17.06
14.42
13.84
12.62
14.54
15.63
84
3.99
EPS$
1.71
1.53
1.66
1.61
1.44
1.31
1.26
1.17
1.22
1.26
4.35
(2.65%)
(3.17%)
—
21.23
EPS growth%
6.26
8.18
10.40
11.38
11.46
13.67
15.33
17.01
15.93
13.17
23.38
15.33
12.32
7
2.43
Bookvalue per sh$
1.97
1.67
1.55
1.56
1.34
1.38
1.27
1.32
1.29
1.11
1.37
(3.70%)
(6.88%)
—
2.00
FCF per share$
1.84
1.69
1.60
1.57
1.55
1.61
1.43
1.43
1.59
1.73
1.71
2.27%
(1.61%)
—
3.82
Dividend per sh$
1.25
1.40
1.32
1.53
1.46
1.39
1.63
1.56
1.66
1.62
2.17
2.06%
3.73%
—
26.75
Div yield (avg)%
17.31
19.42
17.16
18.04
17.84
20.19
21.31
18.73
18.47
19.01
20.75
19.01
18.60
20
24.64
Payout ratio%
15.86
13.45
12.83
10.40
11.52
9.48
11.24
10.63
11.57
10.88
29.70
10.88
11.38
54
1.896
Shares (diluted)B
2.262
2.534
2.408
2.659
2.407
2.724
3.065
3.039
3.260
3.180
1.805
5.73%
4.02%
66
24.41
Buyback yield%
4.31
5.88
3.57
1.91
1.88
1.58
0.40
0.84
0.51
1.05
9.84
0.84
1.73
18
1.582
D/E ratiox
1.235
1.240
1.414
1.588
1.706
1.627
1.574
1.544
1.496
1.546
0.707
1.546
1.545
9
6.820
Enterprise value$B
7.430
8.331
7.762
8.458
9.202
8.593
9.587
9.978
11.47
10.99
5.620
3.62%
4.31%
37
9.365
LT debt$B
9.919
9.353
8.924
8.398
9.221
9.694
8.732
9.554
10.50
11.01
2.421
3.62%
(0.28%)
25
Revenue
$15.01B
7.95%
1.00×
Cost of revenue
$6.954B
7.83%
0.99×
Operating expenses
$3.088B
8.84%
1.09×
Property and equipment
20.34%
Cash and investments
15.24%
Spread over hurdle
(13.59%)