2.220
Revenue$B
1.477
1.564
1.661
1.732
1.799
1.922
2.046
2.165
2.276
2.477
2.346
6.61%
5.78%
29
22.77
Revenue growth%
18.05
15.64
17.43
20.24
21.86
22.84
23.49
22.27
22.43
21.66
27.18
22.43
21.76
80
16.59
Gross margin%
11.48
9.89
9.88
9.10
8.36
10.34
8.71
9.00
6.13
9.05
9.21
9.00
9.07
21
17.93
Operating margin%
7.09
5.85
5.95
3.66
3.36
5.31
7.43
8.89
11.36
10.21
27.08
8.89
6.52
71
19.18
Net margin%
2.37
4.36
5.96
7.07
6.53
4.37
1.57
0.40
0.53
0.40
23.52
0.53
3.36
22
27.58
P/E ratio (avg)x
6.840
7.170
7.851
7.004
7.599
7.298
6.983
6.199
6.465
6.915
22.62
6.915
6.994
66
20.54
EV/EBITx
17.88
17.38
19.81
18.53
19.93
22.47
21.55
21.57
21.20
20.06
16.31
21.55
20.00
40
23.71
FCF yield (avg)%
21.88
21.28
19.53
22.01
19.64
19.88
22.20
19.91
19.85
18.65
5.26
19.88
19.89
87
13.35
FCF margin%
11.18
8.30
8.82
6.45
9.03
8.11
10.44
9.02
11.53
11.74
4.88
10.44
9.02
76
1.733
FCF / Net incomex
1.310
1.203
1.313
1.221
1.389
1.282
1.343
1.347
1.321
1.250
0.797
1.321
1.312
74
18.04
ROIC%
9.17
6.53
7.20
5.14
4.98
7.08
8.39
9.90
12.85
11.63
17.62
9.90
7.80
76
6.52
Return on equity%
6.16
3.76
4.90
2.36
3.04
0.91
0.40
0.40
0.40
2.43
11.34
0.40
2.40
5
18.95
Return on assets%
13.86
15.64
13.24
15.59
13.67
11.14
14.14
13.25
10.36
10.46
8.33
11.14
13.46
74
1.04
EPS$
1.65
1.73
1.64
1.80
2.04
2.32
2.57
2.58
2.90
3.17
1.08
9.15%
7.18%
—
26.23
EPS growth%
8.37
9.45
8.96
9.12
11.00
8.56
6.66
5.71
8.07
8.11
18.02
8.07
8.46
47
1.68
Bookvalue per sh$
1.75
1.85
1.89
1.82
1.92
1.98
1.85
1.58
1.43
1.24
1.44
(8.32%)
(3.55%)
—
1.52
FCF per share$
2.07
2.29
2.46
2.73
3.07
3.33
3.85
4.14
4.63
5.34
0.80
11.74%
10.22%
—
0.72
Dividend per sh$
1.15
1.26
1.22
1.30
1.29
1.36
1.42
1.57
1.57
1.84
0.76
7.40%
4.59%
—
9.43
Div yield (avg)%
22.55
24.23
27.19
27.45
29.70
29.24
28.30
26.52
27.51
28.28
22.00
28.28
27.48
74
16.38
Payout ratio%
36.29
37.89
38.86
36.66
37.10
35.25
32.43
31.09
30.07
31.34
15.85
31.34
35.77
17
0.661
Shares (diluted)B
0.615
0.720
0.783
0.916
1.067
1.238
1.210
1.246
1.183
1.328
0.656
4.47%
7.73%
26
29.61
Buyback yield%
31.49
29.69
29.31
29.98
27.66
28.71
27.63
25.43
24.05
24.14
15.48
25.43
28.18
13
1.009
D/E ratiox
1.599
1.789
1.620
1.525
1.706
1.680
1.702
1.698
1.901
1.865
1.750
1.702
1.700
82
0.154
Enterprise value$B
3.524
4.008
4.183
4.221
4.309
4.729
4.806
5.468
6.073
6.759
0.561
9.42%
8.22%
62
1.306
LT debt$B
1.294
1.379
1.280
1.441
1.515
1.403
1.288
1.231
1.155
1.212
0.582
(4.36%)
(0.62%)
5
Revenue
$2.477B
5.78%
1.00×
Cost of revenue
$1.436B
5.64%
0.99×
Operating expenses
$398.9M
6.02%
1.02×
Property and equipment
17.78%
Cash and investments
16.44%
Spread over hurdle
10.07%