1.061
Revenue$B
5.417
5.551
5.554
5.753
5.845
5.985
6.055
6.215
6.423
6.694
1.179
2.75%
2.46%
57
2.12
Revenue growth%
14.53
14.59
12.40
13.63
14.99
15.69
16.54
18.92
15.96
13.49
19.30
15.96
14.79
39
21.62
Gross margin%
0.40
0.40
0.88
3.22
2.31
2.64
1.32
1.68
4.62
2.47
29.21
2.47
1.99
11
3.62
Operating margin%
20.35
22.29
24.42
26.78
28.05
30.29
29.59
31.59
30.63
31.24
24.25
30.63
28.82
46
19.31
Net margin%
8.97
11.07
9.88
8.84
11.00
12.95
14.47
16.96
15.68
14.66
20.20
14.66
12.01
75
15.73
P/E ratio (avg)x
41.05
48.69
50.30
57.26
58.88
59.35
64.47
61.32
60.23
66.27
9.336
61.32
59.12
19
17.91
EV/EBITx
15.01
17.61
21.08
23.39
26.32
29.57
33.83
38.52
43.11
45.61
11.07
38.52
27.94
25
4.42
FCF yield (avg)%
21.11
22.50
23.01
21.48
24.12
21.41
23.29
22.96
24.87
23.78
21.88
23.29
22.99
28
18.50
FCF margin%
11.06
9.92
9.58
8.80
11.76
11.37
11.14
12.20
11.21
9.02
7.25
11.21
11.10
91
1.140
FCF / Net incomex
0.280
0.311
0.336
0.367
0.385
0.414
0.445
0.502
0.554
0.595
1.297
0.502
0.399
16
5.94
ROIC%
18.00
15.83
17.33
16.64
18.42
21.04
18.96
16.49
14.37
12.61
2.69
16.49
16.99
15
4.50
Return on equity%
31.23
32.63
31.55
29.23
28.58
26.47
23.88
22.78
25.51
25.51
4.73
25.51
27.52
78
17.16
Return on assets%
29.08
29.96
27.64
26.32
25.09
26.34
28.23
29.68
31.79
29.88
27.21
29.68
28.65
43
41.75
EPS$
11.34
11.65
12.61
11.56
12.73
11.97
10.66
9.87
8.79
8.97
44.52
(6.75%)
(2.56%)
—
12.44
EPS growth%
12.48
14.14
15.75
13.70
16.35
15.98
14.72
13.93
16.45
18.32
3.72
15.98
15.23
79
35.60
Bookvalue per sh$
27.92
27.93
32.10
31.69
35.07
37.04
37.29
37.72
43.30
49.96
54.26
7.33%
6.91%
—
29.83
FCF per share$
56.62
53.61
56.69
65.99
71.38
82.05
80.86
85.86
87.85
96.11
17.05
6.13%
5.11%
—
65.33
Dividend per sh$
88.83
105.03
122.14
129.43
153.13
158.02
172.60
179.55
174.29
179.67
46.11
3.25%
8.70%
—
26.02
Div yield (avg)%
14.87
15.96
16.36
15.09
13.58
12.47
13.68
12.89
13.70
10.92
4.44
12.89
13.69
54
21.68
Payout ratio%
10.63
10.40
11.84
13.71
15.88
14.33
15.08
13.29
13.13
14.82
29.37
14.33
13.50
90
27.55
Shares (diluted)M
39.00
43.25
42.29
47.07
52.36
53.82
54.30
53.40
54.46
53.25
28.13
0.34%
4.21%
85
18.02
Buyback yield%
33.40
30.54
29.13
30.79
29.81
30.56
32.66
35.07
36.13
36.56
15.60
35.07
31.73
86
0.682
D/E ratiox
1.955
2.340
2.400
2.471
2.960
3.291
3.894
4.488
5.166
5.739
0.284
4.488
3.126
63
4.787
Enterprise value$B
4.403
3.880
3.775
3.906
3.580
3.663
3.995
3.710
3.587
3.160
0.588
(2.46%)
(4.38%)
36
2.669
LT debt$B
1.349
1.315
1.374
1.374
1.460
1.525
1.546
1.407
1.338
1.328
1.645
(1.89%)
—
10
Revenue
$6.694B
2.46%
1.00×
Cost of revenue
$4.686B
2.52%
1.01×
Operating expenses
$1.291B
2.65%
1.02×
Cash and investments
18.51%
Property and equipment
16.72%
Spread over hurdle
(3.46%)