0.838
Revenue$B
1.272
1.346
1.443
1.518
1.592
1.711
1.816
1.906
2.027
2.164
0.931
6.33%
6.20%
89
9.96
Revenue growth%
5.98
5.68
3.94
6.36
3.90
5.15
2.88
0.81
2.48
0.59
10.31
2.48
3.92
15
21.48
Gross margin%
8.02
9.54
7.15
8.43
6.72
4.52
4.65
4.45
5.13
3.71
8.86
4.52
5.92
67
12.77
Operating margin%
9.13
7.22
4.54
6.09
7.47
7.25
5.33
5.20
2.76
3.69
11.68
5.20
5.71
64
8.38
Net margin%
14.03
16.82
14.73
13.29
15.35
16.54
16.04
16.06
18.87
17.47
20.75
16.54
16.05
73
14.03
P/E ratio (avg)x
29.77
31.37
29.55
31.19
30.22
29.00
32.42
30.82
35.70
40.26
23.72
32.42
31.00
94
29.03
EV/EBITx
8.663
8.898
9.608
9.759
10.54
10.81
10.80
10.36
10.50
9.735
25.96
10.50
10.06
68
17.49
FCF yield (avg)%
4.93
5.95
5.90
5.11
7.42
5.49
6.22
6.97
4.70
6.91
24.73
6.22
5.93
58
22.80
FCF margin%
6.56
7.93
10.07
7.63
10.14
9.85
10.90
13.71
14.65
14.29
7.54
13.71
10.11
68
1.682
FCF / Net incomex
2.248
2.394
2.323
2.189
2.062
2.287
2.241
2.276
2.254
2.576
0.319
2.276
2.265
10
11.69
ROIC%
5.98
6.04
3.49
5.32
2.86
3.92
2.84
1.03
1.67
2.35
13.94
2.35
3.18
70
7.65
Return on equity%
3.79
1.76
0.64
0.40
0.75
1.96
1.29
1.94
0.74
0.40
5.07
1.29
1.02
89
17.70
Return on assets%
31.24
34.07
36.05
35.14
33.69
34.23
32.90
34.33
36.58
35.65
25.49
34.33
34.28
17
1.13
EPS$
4.05
3.93
4.14
4.75
5.33
5.19
5.06
5.61
6.22
7.35
1.25
6.66%
7.41%
—
11.94
EPS growth%
20.52
21.33
21.56
21.11
22.27
21.72
22.03
19.75
19.04
19.33
15.58
19.75
21.22
32
0.71
Bookvalue per sh$
1.71
1.96
1.96
2.29
2.57
2.90
3.30
3.33
3.40
3.33
0.99
5.31%
7.57%
—
2.72
FCF per share$
1.44
1.71
1.96
2.09
2.02
2.35
2.36
2.65
3.02
2.92
3.48
7.66%
9.15%
—
2.27
Dividend per sh$
3.01
3.46
3.30
3.88
4.46
5.10
5.25
5.26
6.21
6.07
2.80
6.37%
7.78%
—
10.52
Div yield (avg)%
22.56
21.26
21.88
22.76
23.75
23.00
20.37
22.40
23.19
23.36
20.71
23.00
22.66
53
4.95
Payout ratio%
33.44
34.65
35.23
35.71
35.70
35.84
38.63
39.64
42.12
39.74
16.62
39.64
35.77
22
350.1
Shares (diluted)M
332.7
303.2
265.0
251.2
232.4
208.2
183.5
203.8
224.4
240.3
358.5
0.68%
(2.37%)
6
15.30
Buyback yield%
27.49
25.19
25.24
26.15
23.52
25.31
25.82
24.05
23.90
26.67
9.58
25.31
25.28
12
0.107
D/E ratiox
0.634
0.628
0.680
0.658
0.699
0.744
0.752
0.702
0.729
0.721
0.301
0.729
0.701
82
1.147
Enterprise value$B
1.090
1.079
0.985
0.846
0.854
0.829
0.823
0.755
0.760
0.771
0.596
(2.02%)
(3.56%)
31
0.571
LT debt$B
1.349
1.341
1.566
1.539
1.699
1.993
1.929
1.926
2.026
2.139
1.045
4.72%
5.59%
64
Revenue
$2.164B
6.20%
1.00×
Cost of revenue
$1.339B
6.15%
1.00×
Operating expenses
$208.7M
6.47%
1.03×
Property and equipment
18.64%
Cash and investments
17.20%
Spread over hurdle
86.75%