1.512
Revenue$B
7.016
7.376
7.905
8.205
8.515
8.904
9.362
9.742
10.17
10.69
1.679
4.65%
5.07%
26
12.63
Revenue growth%
22.87
23.31
25.77
27.46
28.42
29.51
27.93
27.22
29.45
27.53
21.03
27.93
27.50
7
18.22
Gross margin%
15.27
14.02
12.22
11.76
11.30
13.00
15.67
14.60
13.47
14.65
28.85
14.60
13.74
61
10.06
Operating margin%
2.59
0.40
0.40
3.02
2.79
3.18
5.67
3.76
6.47
7.19
2.18
5.67
3.10
77
27.20
Net margin%
26.60
24.00
23.61
24.15
26.28
25.68
24.62
27.27
26.95
29.81
7.07
26.95
25.98
89
34.73
P/E ratio (avg)x
36.74
37.95
34.99
36.45
38.71
42.54
43.17
44.97
40.44
39.30
25.27
42.54
39.00
74
28.29
EV/EBITx
26.52
27.05
23.81
26.52
27.01
28.03
30.10
26.61
24.52
21.58
16.50
26.61
26.56
51
29.00
FCF yield (avg)%
7.96
7.67
7.60
9.37
10.84
12.56
12.67
11.86
9.57
8.32
21.48
11.86
9.47
87
18.33
FCF margin%
32.01
30.50
29.16
26.53
26.36
25.86
27.02
27.43
27.73
25.65
7.37
27.02
27.23
48
0.587
FCF / Net incomex
1.728
2.003
1.935
1.965
2.257
2.135
2.189
2.497
2.822
3.068
0.933
2.497
2.162
79
12.35
ROIC%
14.78
13.53
13.23
11.22
12.58
10.49
10.06
8.63
7.23
7.02
5.00
8.63
10.86
11
29.85
Return on equity%
13.15
14.02
12.99
10.97
10.17
7.31
5.00
5.38
2.90
1.05
18.28
5.00
8.74
88
3.68
Return on assets%
8.99
9.10
9.08
11.09
11.60
9.73
10.45
8.10
10.62
12.53
27.02
10.45
10.09
28
4.20
EPS$
2.71
2.74
2.78
2.96
2.53
2.72
2.65
2.62
2.62
2.52
4.43
(0.10%)
(2.08%)
—
27.27
EPS growth%
27.07
25.65
24.71
24.97
25.37
27.35
30.27
29.50
27.14
28.49
20.99
28.49
27.11
23
2.03
Bookvalue per sh$
4.67
4.87
5.12
4.38
3.76
3.42
3.15
3.11
3.23
3.38
9.47
(2.09%)
(4.26%)
—
6.40
FCF per share$
15.38
17.66
20.18
19.30
22.80
27.05
29.03
31.80
36.79
40.92
7.90
12.41%
12.05%
—
10.25
Dividend per sh$
10.60
11.62
12.94
14.96
17.24
18.90
22.54
27.12
32.84
37.07
3.78
16.55%
13.66%
—
13.88
Div yield (avg)%
10.00
7.51
7.96
7.15
5.28
6.01
5.72
3.79
5.16
2.42
13.48
5.16
5.86
64
22.33
Payout ratio%
6.48
6.40
4.48
6.94
8.93
10.78
10.62
8.21
9.35
10.68
15.13
10.62
8.57
61
292.2
Shares (diluted)M
413.0
463.2
461.9
548.8
663.1
737.7
733.4
714.9
835.9
886.2
285.6
5.97%
7.66%
16
6.43
Buyback yield%
6.71
3.76
2.55
3.74
1.71
3.85
2.93
2.10
3.61
0.69
12.99
2.93
3.27
30
0.552
D/E ratiox
1.756
2.116
2.298
2.559
2.904
3.032
3.113
3.175
3.209
3.729
1.738
3.175
2.968
30
4.747
Enterprise value$B
13.75
16.29
15.44
14.72
16.26
15.97
15.32
14.74
15.01
16.71
3.677
0.55%
3.37%
82
5.400
LT debt$B
4.121
4.363
3.870
4.093
4.201
4.587
4.114
4.422
4.036
4.256
2.535
0.26%
(0.22%)
64
Revenue
$10.69B
5.07%
1.00×
Cost of revenue
$6.651B
4.88%
0.98×
Operating expenses
$1.802B
5.58%
1.05×
Property and equipment
18.47%
Cash and investments
17.20%
Spread over hurdle
(1.08%)