0.824
Revenue$B
1.343
1.396
1.391
1.385
1.393
1.421
1.460
1.447
1.505
1.503
0.854
1.53%
1.38%
17
2.33
Revenue growth%
16.75
17.53
19.65
17.45
16.28
17.78
18.61
21.32
22.59
20.16
20.47
20.16
18.20
92
16.55
Gross margin%
13.29
10.50
8.43
7.49
6.82
7.92
8.03
8.98
8.62
6.88
13.55
8.03
8.23
38
29.87
Operating margin%
30.65
28.12
31.02
33.24
34.03
32.71
31.68
33.60
30.89
32.19
20.42
32.19
31.93
43
13.61
Net margin%
22.19
23.93
23.80
23.88
26.43
24.62
24.47
26.62
27.04
25.26
29.08
25.26
24.54
9
15.35
P/E ratio (avg)x
12.44
14.26
16.62
17.15
17.54
16.64
18.70
20.94
20.73
23.57
11.54
20.73
17.34
35
8.646
EV/EBITx
11.62
10.11
9.142
9.209
9.807
8.718
9.393
9.549
8.924
9.577
13.98
9.393
9.471
9
21.02
FCF yield (avg)%
34.05
36.75
35.64
33.26
34.62
36.86
39.83
37.42
39.02
36.60
20.79
37.42
36.67
14
12.79
FCF margin%
7.09
5.29
6.31
5.99
6.87
9.49
7.54
9.30
10.99
13.53
28.76
9.49
7.31
17
0.746
FCF / Net incomex
1.178
1.269
1.303
1.272
1.430
1.514
1.669
1.828
2.064
2.052
0.472
1.828
1.472
94
13.09
ROIC%
30.15
28.47
28.12
28.62
27.72
28.82
31.49
30.49
30.89
30.69
15.18
30.69
29.49
30
26.96
Return on equity%
0.95
0.40
1.84
0.40
0.61
1.51
2.09
0.40
1.57
1.68
20.90
1.57
1.23
64
15.25
Return on assets%
11.08
11.30
13.82
14.93
13.15
12.93
12.64
10.53
9.28
8.58
19.22
10.53
11.97
92
6.37
EPS$
52.12
50.94
53.69
61.90
71.96
77.67
79.26
87.41
99.69
112.11
6.53
9.27%
9.07%
—
5.38
EPS growth%
33.08
32.51
32.59
31.32
29.80
28.17
26.66
24.48
25.09
26.10
23.63
26.10
28.98
44
14.04
Bookvalue per sh$
26.80
27.70
25.77
26.01
25.90
26.66
28.66
26.48
28.94
28.38
10.64
1.84%
(0.43%)
—
15.17
FCF per share$
5.65
5.87
6.15
6.72
7.13
6.14
5.91
6.03
6.45
6.96
20.24
(0.47%)
1.62%
—
10.61
Dividend per sh$
23.27
22.99
24.11
23.32
25.17
27.80
30.07
30.26
27.65
29.41
14.34
3.16%
1.66%
—
27.59
Div yield (avg)%
19.25
18.69
17.25
14.74
12.97
12.35
14.35
15.00
17.06
19.02
3.39
15.00
16.03
67
2.25
Payout ratio%
10.00
7.26
5.56
6.13
5.08
2.80
1.01
1.78
3.78
5.69
9.52
2.80
5.32
17
46.26
Shares (diluted)M
71.35
74.13
87.45
95.92
108.9
129.4
142.4
142.7
152.8
157.2
46.55
7.61%
8.05%
21
27.50
Buyback yield%
11.90
10.71
10.93
12.83
11.52
10.51
9.26
6.93
3.94
2.67
26.60
6.93
10.61
15
0.721
D/E ratiox
1.144
1.317
1.518
1.736
1.728
1.916
1.926
1.930
2.053
2.360
1.197
1.930
1.826
63
0.767
Enterprise value$B
0.939
1.034
1.048
1.000
0.977
1.023
1.042
1.220
1.184
1.205
0.444
4.30%
2.21%
89
478.6
LT debt$M
431.3
438.5
408.7
356.3
365.1
329.8
315.0
280.4
283.1
246.6
754.8
(7.55%)
(6.58%)
22
Revenue
$1.503B
1.38%
1.00×
Cost of revenue
$1.026B
1.35%
1.00×
Operating expenses
$293.5M
2.16%
1.08×
Property and equipment
20.20%
Cash and investments
20.04%
Spread over hurdle
(5.17%)