5.681
Revenue$B
4.294
4.441
4.520
4.664
4.643
4.817
4.859
5.020
5.015
5.026
6.355
1.60%
1.68%
7
4.30
Revenue growth%
25.87
27.50
27.88
25.71
24.45
25.44
26.02
23.09
21.08
21.23
19.77
23.09
25.57
42
8.44
Gross margin%
28.17
29.91
29.25
27.01
26.17
23.52
20.88
23.05
25.31
22.94
11.12
23.05
25.74
23
26.16
Operating margin%
14.01
12.98
14.47
14.33
13.68
15.80
15.10
14.09
12.75
12.01
18.77
14.09
14.05
17
5.82
Net margin%
13.58
16.30
18.56
19.79
19.67
18.39
21.31
23.55
22.54
20.13
21.33
21.31
19.73
34
16.15
P/E ratio (avg)x
22.60
25.90
28.81
28.53
27.38
26.50
30.36
29.18
29.93
31.70
12.09
29.93
28.67
74
16.23
EV/EBITx
12.63
13.14
11.70
10.35
9.919
9.622
9.678
10.53
9.813
10.24
14.57
9.813
10.29
52
6.64
FCF yield (avg)%
6.86
6.41
6.99
5.48
6.91
7.26
7.00
8.08
7.30
5.78
3.18
7.26
6.95
88
3.12
FCF margin%
19.17
18.44
18.39
15.66
13.99
12.33
11.23
10.24
8.99
10.08
9.11
10.24
13.16
65
0.365
FCF / Net incomex
1.516
1.674
1.741
1.770
2.029
2.174
2.334
2.455
2.528
2.868
0.357
2.455
2.101
65
11.77
ROIC%
4.41
6.49
5.09
3.68
2.12
0.40
3.36
5.78
5.91
7.63
15.11
5.78
4.75
48
4.51
Return on equity%
16.27
17.52
14.59
14.85
14.21
12.81
12.63
12.95
13.45
11.73
24.15
12.81
13.83
45
7.97
Return on assets%
11.55
12.06
10.46
9.76
12.06
9.73
10.86
13.60
14.40
13.29
17.62
13.29
11.80
41
5.81
EPS$
3.26
3.52
3.64
4.12
4.52
4.73
5.38
5.57
6.31
5.81
6.12
5.16%
7.19%
—
6.66
EPS growth%
28.57
31.08
29.58
27.24
24.34
25.16
22.32
24.39
23.02
24.46
23.19
24.39
24.81
7
0.97
Bookvalue per sh$
2.02
2.14
2.21
2.51
2.81
3.03
3.36
3.47
3.63
4.08
5.34
7.70%
8.07%
—
3.21
FCF per share$
4.07
4.50
4.25
4.25
4.28
4.07
4.01
4.53
5.06
5.55
1.22
5.34%
4.73%
—
0.91
Dividend per sh$
2.06
2.05
2.02
2.14
2.24
2.00
1.89
1.68
1.67
1.57
2.89
(6.87%)
(3.46%)
—
27.00
Div yield (avg)%
24.44
24.11
26.01
27.01
29.33
27.95
29.42
31.76
30.57
27.75
12.32
29.42
27.85
9
28.17
Payout ratio%
20.05
22.83
23.88
21.04
23.61
26.10
27.92
30.37
27.67
24.92
22.17
27.67
24.40
70
437.5
Shares (diluted)M
438.9
417.0
360.2
326.9
312.2
270.2
262.0
243.5
222.2
194.6
435.1
(9.02%)
(7.09%)
91
12.53
Buyback yield%
31.88
31.56
30.73
31.10
34.05
33.86
32.18
29.19
30.35
28.43
20.91
30.35
31.33
42
0.125
D/E ratiox
0.597
0.679
0.734
0.732
0.805
0.856
0.918
0.843
0.940
0.950
0.107
0.918
0.824
82
1.875
Enterprise value$B
6.311
6.809
7.684
7.430
8.171
9.066
9.989
11.46
13.18
12.79
5.091
9.37%
8.15%
55
0.962
LT debt$B
3.736
4.003
4.078
4.592
5.024
5.591
6.236
6.789
6.516
6.990
1.798
6.83%
6.35%
72
Revenue
$5.026B
1.68%
1.00×
Cost of revenue
$3.518B
1.68%
1.00×
Operating expenses
$997.1M
1.14%
0.95×
Property and equipment
21.97%
Cash and investments
12.44%
Spread over hurdle
43.10%