7.827
Revenue$B
4.727
5.010
5.297
5.382
5.639
5.979
6.323
6.702
7.037
7.182
7.989
4.96%
4.68%
78
16.19
Revenue growth%
13.18
14.50
12.58
9.61
7.20
5.77
5.91
8.03
8.02
8.94
11.61
8.02
8.49
9
28.92
Gross margin%
8.25
6.94
4.28
5.25
6.63
8.70
8.94
10.10
11.84
9.95
10.61
9.95
8.48
82
16.18
Operating margin%
23.87
26.87
29.86
29.82
28.46
28.98
30.22
28.64
27.25
30.25
6.06
28.98
28.81
55
20.19
Net margin%
13.22
12.62
10.94
11.11
8.29
9.52
10.92
12.27
10.42
8.82
16.98
10.42
10.93
65
8.986
P/E ratio (avg)x
23.90
25.32
28.10
30.70
30.60
28.28
32.07
35.53
32.52
35.54
18.55
32.52
30.65
11
27.85
EV/EBITx
22.56
24.02
23.33
21.75
22.83
24.69
27.52
27.07
28.20
29.47
22.45
27.52
24.36
19
24.67
FCF yield (avg)%
5.99
6.07
6.53
8.86
7.19
5.05
6.35
6.29
6.95
6.41
16.94
6.35
6.38
48
13.11
FCF margin%
26.46
27.67
28.39
29.66
31.96
32.52
35.38
33.70
32.51
35.02
19.26
33.70
32.23
52
0.379
FCF / Net incomex
1.958
1.825
1.796
1.964
1.877
1.834
1.797
1.721
1.867
2.041
0.694
1.834
1.850
72
27.82
ROIC%
23.62
25.03
23.46
24.91
26.23
23.33
25.80
28.42
31.06
30.26
28.18
28.42
25.42
68
5.95
Return on equity%
1.14
0.68
1.60
0.40
1.42
0.40
1.27
0.40
0.83
0.40
2.99
0.40
0.75
25
21.88
Return on assets%
13.89
13.06
15.26
13.03
12.94
15.63
18.26
15.77
16.56
17.30
24.93
16.56
15.45
73
4.33
EPS$
9.66
10.30
9.99
10.19
10.99
12.29
11.74
11.47
11.17
10.91
4.72
(0.16%)
0.91%
—
12.29
EPS growth%
13.37
11.75
12.42
12.18
14.35
16.35
14.09
12.87
15.44
17.77
14.10
15.44
13.73
92
10.86
Bookvalue per sh$
1.83
1.71
1.66
1.78
1.72
1.47
1.30
1.32
1.33
1.37
2.48
(4.35%)
(4.30%)
—
9.34
FCF per share$
6.25
5.70
5.40
5.09
5.18
4.87
4.47
4.31
4.71
4.90
4.59
(1.09%)
(2.35%)
—
5.34
Dividend per sh$
10.50
10.88
11.46
11.64
11.81
11.72
12.74
12.35
12.53
13.41
5.41
2.59%
2.85%
—
28.15
Div yield (avg)%
15.06
13.39
10.96
8.13
10.72
13.32
12.60
9.92
11.19
10.48
9.55
11.19
11.07
15
18.75
Payout ratio%
33.81
35.13
36.36
33.99
35.99
36.74
38.39
37.31
36.52
38.77
28.04
37.31
36.44
91
332.2
Shares (diluted)M
351.0
381.5
405.0
416.9
487.9
519.6
542.9
608.1
710.9
818.3
320.9
10.90%
9.21%
44
10.47
Buyback yield%
26.79
25.47
24.90
23.94
24.44
26.99
29.93
31.50
33.43
30.44
27.72
30.44
26.89
41
1.297
D/E ratiox
0.687
0.643
0.637
0.581
0.545
0.526
0.490
0.528
0.552
0.500
0.939
0.526
0.549
78
4.496
Enterprise value$B
9.784
9.473
10.06
11.51
12.34
11.66
12.34
13.81
15.80
15.13
9.060
4.16%
4.55%
92
2.166
LT debt$B
3.608
4.143
3.962
3.791
3.665
3.872
3.793
4.496
4.503
5.086
9.287
6.77%
4.11%
44
Revenue
$7.182B
4.68%
1.00×
Cost of revenue
$4.252B
4.74%
1.01×
Operating expenses
$1.077B
5.07%
1.04×
Cash and investments
24.81%
Property and equipment
16.72%
Spread over hurdle
(8.22%)