0.594
Revenue$B
3.714
3.876
4.114
4.286
4.463
4.609
4.751
4.928
5.262
5.491
0.608
4.23%
4.66%
53
12.78
Revenue growth%
32.52
29.76
28.32
28.18
25.97
27.34
26.12
28.63
30.94
28.66
25.71
28.63
28.47
67
21.57
Gross margin%
0.59
0.54
0.40
0.40
0.40
0.40
2.42
1.34
4.32
4.57
20.81
2.42
0.56
57
24.00
Operating margin%
7.61
10.20
9.00
9.11
8.87
9.39
8.49
11.10
13.72
14.46
26.95
11.10
9.25
67
2.81
Net margin%
18.97
21.54
22.27
19.30
16.76
15.26
16.75
16.03
15.54
15.28
21.43
15.54
16.76
23
14.82
P/E ratio (avg)x
8.098
8.571
7.462
6.401
6.130
5.469
5.322
5.113
5.203
5.386
8.506
5.322
5.799
86
15.59
EV/EBITx
14.03
14.70
14.77
16.42
17.37
19.22
18.30
19.17
17.36
16.70
23.10
18.30
17.03
38
20.95
FCF yield (avg)%
27.06
28.29
25.97
24.29
24.53
27.17
26.41
27.17
24.40
22.60
21.63
26.41
26.19
62
2.73
FCF margin%
21.12
19.46
20.98
22.21
19.40
19.40
17.06
19.41
20.86
23.41
18.70
19.41
20.16
64
0.953
FCF / Net incomex
2.031
2.159
2.023
1.850
1.863
2.114
2.101
2.044
1.899
1.751
1.115
2.044
2.027
75
11.80
ROIC%
8.78
10.81
13.19
10.57
9.40
8.65
5.86
4.48
6.06
7.39
2.52
6.06
8.72
86
8.53
Return on equity%
19.43
17.89
20.75
20.44
22.40
20.75
23.58
26.13
27.89
30.35
12.41
26.13
21.57
20
11.78
Return on assets%
30.87
30.35
31.52
32.50
29.64
27.73
25.28
23.86
22.08
21.70
15.15
23.86
28.69
60
0.43
EPS$
0.51
0.55
0.57
0.53
0.51
0.46
0.42
0.39
0.36
0.37
0.48
(6.01%)
(3.06%)
—
26.69
EPS growth%
11.64
13.85
14.10
14.61
16.44
13.68
12.45
13.37
15.74
13.68
15.63
13.68
13.77
83
0.71
Bookvalue per sh$
0.34
0.35
0.39
0.35
0.38
0.40
0.38
0.37
0.40
0.45
1.04
3.46%
2.87%
—
0.41
FCF per share$
1.24
1.38
1.33
1.49
1.43
1.48
1.56
1.79
1.81
2.00
0.76
6.94%
5.65%
—
0.16
Dividend per sh$
0.69
0.68
0.77
0.71
0.67
0.66
0.68
0.74
0.80
0.77
0.40
2.95%
1.13%
—
15.21
Div yield (avg)%
19.81
22.80
22.24
19.41
20.20
20.49
22.95
25.91
23.69
23.67
10.67
23.67
22.52
17
6.12
Payout ratio%
8.51
7.97
5.84
3.61
2.45
2.68
5.31
4.00
2.39
0.40
5.85
2.68
3.81
89
1.943
Shares (diluted)B
1.731
1.513
1.331
1.156
1.261
1.213
1.145
1.243
1.134
1.207
1.873
(0.87%)
(3.76%)
45
5.56
Buyback yield%
13.90
14.83
14.26
16.83
18.31
20.72
21.23
22.87
20.73
18.55
10.43
20.73
18.43
59
1.312
D/E ratiox
0.455
0.430
0.439
0.430
0.471
0.478
0.426
0.393
0.357
0.321
1.225
0.393
0.430
54
2.562
Enterprise value$B
3.381
3.534
3.686
3.634
3.544
3.915
4.119
4.228
4.259
4.644
3.938
5.56%
4.26%
35
0.511
LT debt$B
5.221
5.103
5.832
6.772
6.598
7.014
7.488
7.732
8.739
9.343
2.456
7.20%
7.28%
91
Revenue
$5.491B
4.66%
1.00×
Cost of revenue
$3.187B
4.54%
0.99×
Operating expenses
$841.2M
4.35%
0.97×
Cash and investments
22.34%
Spread over hurdle
11.90%