8.433
Revenue$B
3.587
3.849
4.220
4.512
4.797
5.225
5.505
5.825
6.286
6.838
9.122
7.35%
7.59%
32
22.33
Revenue growth%
0.40
2.95
4.45
2.91
3.78
2.67
3.51
2.70
3.72
1.88
17.91
2.70
2.93
8
25.53
Gross margin%
0.40
3.13
4.96
5.92
6.21
8.25
5.52
7.83
8.89
6.07
19.15
7.83
5.99
14
22.71
Operating margin%
0.40
2.14
1.93
3.28
1.22
0.40
0.40
1.45
0.40
1.53
27.45
0.40
1.34
67
26.01
Net margin%
19.54
21.18
20.25
20.65
23.60
23.12
24.13
21.38
23.38
23.09
20.95
23.12
22.23
25
13.68
P/E ratio (avg)x
10.03
9.484
8.810
7.615
6.655
7.195
6.420
6.263
6.404
6.057
18.60
6.404
6.925
29
14.51
EV/EBITx
47.25
47.83
55.65
60.78
66.45
68.73
76.49
91.27
109.7
115.7
33.54
91.27
67.59
49
27.83
FCF yield (avg)%
28.35
30.34
28.44
25.98
25.57
25.95
24.90
23.21
21.65
23.12
20.11
23.21
25.76
63
14.52
FCF margin%
15.35
17.70
16.67
14.77
15.56
17.84
20.49
22.28
23.45
26.30
5.59
22.28
17.77
36
1.598
FCF / Net incomex
0.930
1.099
1.233
1.357
1.483
1.568
1.767
2.105
2.332
2.567
1.211
2.105
1.525
36
8.52
ROIC%
5.32
4.05
6.37
3.58
4.36
4.79
5.45
6.73
5.04
3.68
23.37
5.04
4.91
84
8.14
Return on equity%
11.96
11.12
12.63
11.70
14.21
15.51
17.00
18.12
20.05
18.84
24.51
18.12
14.86
86
2.77
Return on assets%
23.30
22.14
20.51
18.43
21.23
22.20
23.89
23.36
23.74
22.08
3.62
23.36
22.17
13
2.56
EPS$
5.34
5.20
5.68
5.61
5.91
5.61
6.14
6.99
6.38
6.07
2.66
0.51%
2.38%
—
21.27
EPS growth%
16.75
16.38
14.99
14.75
16.98
17.67
19.02
19.19
16.25
15.92
7.04
17.67
16.57
63
1.48
Bookvalue per sh$
2.41
2.37
2.47
2.24
2.19
2.48
2.26
2.39
2.16
2.43
4.60
2.12%
1.20%
—
8.89
FCF per share$
1.37
1.51
1.57
1.59
1.69
1.73
1.94
2.06
2.25
2.12
3.63
4.67%
5.74%
—
2.94
Dividend per sh$
2.84
2.93
2.72
2.82
3.07
3.21
3.02
2.92
3.05
2.73
8.38
(2.28%)
(1.33%)
—
19.39
Div yield (avg)%
22.19
19.26
20.23
20.00
22.89
25.76
27.60
28.40
25.61
28.02
11.06
27.60
24.25
10
26.74
Payout ratio%
11.81
12.66
15.43
13.19
13.85
13.53
13.49
14.82
12.68
13.31
21.72
13.49
13.40
69
0.444
Shares (diluted)B
0.835
0.976
0.944
1.086
1.225
1.383
1.383
1.415
1.618
1.685
0.445
6.58%
8.74%
20
29.52
Buyback yield%
20.80
19.39
18.95
16.05
14.20
16.33
13.58
11.19
10.55
13.50
25.88
13.50
15.12
85
0.822
D/E ratiox
1.290
1.268
1.224
1.216
1.313
1.462
1.660
1.770
2.018
2.325
1.200
1.770
1.388
13
7.604
Enterprise value$B
7.215
8.509
8.156
8.165
9.618
11.40
12.39
12.39
12.36
11.88
4.484
4.32%
6.55%
17
6.769
LT debt$B
9.498
10.12
10.73
11.20
12.47
11.44
12.65
12.41
12.67
12.25
6.165
(0.34%)
3.74%
27
Revenue
$6.838B
7.59%
1.00×
Cost of revenue
$4.392B
7.59%
1.00×
Operating expenses
$1.088B
7.55%
1.00×
Property and equipment
17.02%
Cash and investments
16.31%
Spread over hurdle
22.84%