6.766
Revenue$B
4.358
4.472
4.719
4.796
4.975
5.147
5.365
5.657
5.931
6.107
7.069
4.19%
3.88%
41
14.88
Revenue growth%
21.37
24.34
25.97
27.30
25.03
24.00
21.53
19.93
17.14
18.25
14.32
19.93
22.76
44
26.88
Gross margin%
6.40
9.04
6.71
4.71
4.50
4.91
7.59
8.80
5.99
5.72
27.73
5.99
6.19
12
20.50
Operating margin%
8.44
10.10
7.57
5.11
6.66
8.50
7.89
6.43
7.47
9.96
12.92
7.89
7.73
18
8.91
Net margin%
11.53
10.89
11.39
11.81
14.64
13.15
11.82
12.90
12.49
9.69
2.78
12.49
11.81
82
31.24
P/E ratio (avg)x
29.60
31.73
32.37
31.06
33.38
33.56
34.65
36.75
38.32
38.12
21.65
36.75
33.47
25
23.94
EV/EBITx
35.92
35.44
35.60
32.87
29.81
33.04
34.63
38.41
39.61
41.47
30.72
38.41
35.52
60
25.57
FCF yield (avg)%
7.32
7.44
8.85
11.68
13.50
13.80
16.00
16.16
18.73
15.90
12.60
16.00
13.65
20
21.73
FCF margin%
3.58
2.07
3.11
3.34
1.13
0.40
0.40
0.40
2.77
1.41
14.60
0.40
1.74
16
0.340
FCF / Net incomex
1.772
1.590
1.587
1.726
1.506
1.560
1.481
1.430
1.388
1.248
0.788
1.430
1.533
42
18.62
ROIC%
4.10
5.34
7.88
6.84
4.53
6.47
5.04
5.35
7.35
4.76
26.93
5.35
5.34
66
3.55
Return on equity%
12.72
15.46
13.64
16.46
18.87
16.70
19.65
17.80
16.51
17.38
14.53
17.38
16.61
10
5.15
Return on assets%
15.90
18.09
20.46
19.41
18.99
21.98
24.93
22.22
24.23
25.00
6.18
24.23
21.22
37
5.42
EPS$
10.44
10.97
11.57
12.71
13.24
14.03
15.34
15.09
15.25
18.25
5.63
6.64%
7.19%
—
15.96
EPS growth%
12.96
11.71
14.08
12.78
13.55
14.42
15.42
17.66
18.29
17.38
21.23
17.38
14.25
60
1.47
Bookvalue per sh$
9.54
10.03
10.64
11.02
11.75
11.75
12.23
13.19
14.58
17.28
7.17
8.01%
7.74%
—
2.55
FCF per share$
9.85
9.23
8.91
8.72
8.25
9.15
8.32
7.50
6.94
6.55
2.36
(4.49%)
(2.96%)
—
2.87
Dividend per sh$
3.31
3.44
3.46
3.72
3.64
3.71
3.31
3.39
3.27
3.21
3.58
(2.50%)
(0.63%)
—
11.96
Div yield (avg)%
3.14
2.31
2.38
4.30
4.24
1.84
3.82
3.66
2.68
3.55
12.38
3.55
3.34
13
3.27
Payout ratio%
7.22
6.04
3.12
3.61
3.00
4.66
4.67
4.04
6.32
8.56
22.54
4.67
4.67
13
552.5
Shares (diluted)M
465.7
498.7
471.6
458.8
402.0
356.6
318.5
315.3
290.1
246.1
567.8
(9.35%)
(6.52%)
27
15.76
Buyback yield%
13.36
15.84
13.74
13.66
14.01
13.95
16.03
17.43
20.16
20.98
3.85
17.43
14.92
49
1.194
D/E ratiox
0.399
0.385
0.349
0.304
0.293
0.296
0.297
0.283
0.261
0.283
1.132
0.283
0.297
41
3.902
Enterprise value$B
3.142
3.302
3.405
3.652
3.960
4.127
4.472
4.632
5.610
6.055
2.932
8.86%
8.69%
88
4.296
LT debt$B
3.161
3.484
3.262
3.047
3.309
3.467
3.817
4.273
3.902
4.082
5.562
4.28%
2.77%
51
Revenue
$6.107B
3.88%
1.00×
Cost of revenue
$3.336B
3.98%
1.01×
Operating expenses
$716.5M
3.72%
0.98×
Goodwill & intangibles
18.43%
Property and equipment
17.15%
Spread over hurdle
50.28%