3.124
Revenue$B
6.698
6.744
6.920
7.170
7.327
7.607
7.744
8.077
8.099
8.364
3.416
2.68%
2.38%
42
27.90
Revenue growth%
9.40
11.94
9.37
10.30
8.78
10.33
7.54
5.17
4.98
2.10
9.82
5.17
9.07
16
10.81
Gross margin%
5.89
4.34
3.55
2.86
2.27
4.90
4.89
5.83
8.31
7.70
15.73
5.83
4.90
60
21.86
Operating margin%
11.27
13.24
14.39
11.48
13.73
16.68
17.82
20.45
18.92
18.76
3.84
18.76
15.54
26
4.57
Net margin%
8.64
9.56
7.63
5.29
3.66
4.52
2.88
4.43
5.29
3.77
12.88
4.43
4.90
27
9.482
P/E ratio (avg)x
14.24
17.01
19.70
23.62
23.76
28.50
31.07
31.42
30.69
32.77
17.91
31.07
26.13
89
23.88
EV/EBITx
26.69
27.78
32.36
34.74
42.17
48.89
52.98
64.35
69.20
76.87
13.39
64.35
45.53
92
7.70
FCF yield (avg)%
24.13
23.74
26.21
28.97
26.72
26.71
24.77
25.51
26.11
26.79
4.77
26.11
26.16
32
10.59
FCF margin%
21.83
24.01
22.01
24.23
25.92
23.64
22.00
20.31
22.22
23.99
23.82
22.22
22.93
33
0.652
FCF / Net incomex
1.170
1.172
1.187
1.419
1.409
1.578
1.874
1.861
2.146
2.538
1.740
1.874
1.499
19
11.84
ROIC%
19.55
18.66
21.15
19.03
18.44
16.55
15.08
14.09
15.80
14.00
18.97
15.08
17.50
5
5.37
Return on equity%
14.68
12.22
15.03
17.25
17.20
16.68
17.12
19.07
20.36
23.00
5.60
19.07
17.16
32
19.16
Return on assets%
15.43
18.23
20.22
17.59
15.68
14.74
12.31
15.21
15.33
17.39
16.94
15.21
15.55
24
25.06
EPS$
29.60
26.48
24.25
26.22
27.65
26.89
26.28
26.35
24.50
25.61
25.64
(1.53%)
(2.32%)
—
6.43
EPS growth%
14.58
14.03
15.71
13.30
15.81
16.38
13.52
12.58
14.67
13.12
25.68
13.52
14.31
59
23.79
Bookvalue per sh$
14.05
15.56
16.02
14.71
14.32
12.97
14.31
14.11
14.38
13.46
15.63
(1.23%)
(1.05%)
—
19.91
FCF per share$
10.61
11.35
13.09
15.22
15.09
17.23
19.68
19.15
18.03
19.12
23.93
4.86%
6.35%
—
10.12
Dividend per sh$
24.23
22.07
22.33
21.80
21.69
19.77
19.05
19.76
18.50
20.74
15.69
(0.89%)
(2.58%)
—
20.82
Div yield (avg)%
3.10
1.95
4.85
1.93
0.65
2.70
3.74
6.57
3.63
6.14
28.09
3.74
3.37
59
21.58
Payout ratio%
31.51
31.12
32.33
33.77
32.81
31.50
31.66
31.60
32.13
30.12
29.31
31.60
31.63
61
145.8
Shares (diluted)M
133.6
146.1
159.9
144.5
147.2
153.8
152.8
168.4
156.8
168.7
143.7
2.77%
1.92%
23
15.99
Buyback yield%
17.18
14.36
14.32
16.36
15.78
14.82
15.50
15.89
17.93
16.21
23.23
15.89
15.83
46
1.711
D/E ratiox
1.384
1.207
1.079
0.994
1.077
1.170
1.172
0.998
0.858
0.870
0.225
0.998
1.078
71
3.646
Enterprise value$B
4.819
4.601
4.782
4.199
4.179
4.069
3.833
3.992
4.390
4.529
4.736
1.62%
0.17%
42
0.308
LT debt$B
4.334
4.293
4.722
5.077
5.266
5.422
5.152
4.871
5.524
6.324
2.258
3.73%
3.63%
47
Revenue
$8.364B
2.38%
1.00×
Cost of revenue
$5.328B
2.17%
0.98×
Operating expenses
$2.100B
2.60%
1.02×
Cash and investments
18.90%
Property and equipment
18.16%
Spread over hurdle
55.21%