2.441
Revenue$B
1.715
1.856
1.975
2.132
2.342
2.464
2.629
2.845
3.123
3.357
2.726
7.47%
7.66%
22
9.39
Revenue growth%
17.00
14.90
16.37
15.69
17.77
17.49
17.94
16.80
17.63
19.71
8.48
17.63
17.25
70
23.08
Gross margin%
30.91
31.91
31.53
34.39
34.25
35.99
36.19
33.53
34.76
32.19
26.38
34.76
33.89
29
23.23
Operating margin%
5.56
3.16
1.02
0.40
0.82
0.40
1.61
3.67
2.94
2.82
28.38
2.82
2.21
63
13.44
Net margin%
12.75
11.46
8.47
8.03
8.32
10.81
9.26
10.88
11.59
10.10
9.45
10.81
10.45
91
21.01
P/E ratio (avg)x
45.06
47.54
48.86
53.39
54.95
58.85
64.70
69.83
69.37
80.11
7.332
69.37
56.90
17
18.94
EV/EBITx
39.38
45.33
46.11
51.40
55.93
61.23
67.79
73.97
74.50
84.62
25.94
73.97
58.58
68
16.24
FCF yield (avg)%
11.00
9.97
7.50
4.52
7.13
6.97
6.74
7.48
7.21
10.09
4.81
7.21
7.35
78
23.03
FCF margin%
4.59
6.36
4.17
1.38
0.63
0.40
0.40
0.40
2.68
1.03
18.44
0.40
1.21
86
0.997
FCF / Net incomex
0.255
0.235
0.254
0.279
0.295
0.267
0.300
0.306
0.315
0.332
0.337
0.306
0.287
22
16.69
ROIC%
19.53
19.67
16.80
14.38
17.36
14.70
12.44
14.04
16.26
14.31
25.11
14.31
15.48
89
12.56
Return on equity%
33.04
30.14
27.40
29.19
32.16
33.99
35.23
33.72
31.71
29.51
14.75
33.72
31.93
94
29.46
Return on assets%
26.03
25.19
24.60
25.40
27.21
26.96
24.86
22.38
24.19
22.16
18.67
24.19
25.02
80
1.23
EPS$
1.99
1.95
2.27
2.39
2.62
3.00
3.04
3.01
3.54
4.26
1.30
10.24%
9.89%
—
20.04
EPS growth%
22.26
23.13
21.47
22.00
23.98
24.16
21.66
24.03
23.57
21.46
5.29
23.57
22.70
42
0.98
Bookvalue per sh$
1.19
1.14
1.09
1.05
1.04
1.01
0.94
0.88
0.85
0.87
1.72
(3.41%)
(4.27%)
—
1.62
FCF per share$
2.72
2.97
3.32
3.41
3.75
4.22
4.12
4.64
4.95
4.82
0.72
5.20%
7.21%
—
1.49
Dividend per sh$
2.45
2.84
2.92
3.04
3.56
3.88
4.15
4.23
4.72
5.52
1.53
9.20%
9.08%
—
13.35
Div yield (avg)%
11.49
12.01
9.32
11.37
11.17
9.15
10.15
10.04
8.60
7.86
7.20
9.15
10.09
61
16.44
Payout ratio%
29.38
27.65
29.54
29.95
31.88
30.79
31.51
30.74
27.79
27.06
22.50
30.74
29.75
86
0.557
Shares (diluted)B
1.002
0.989
1.173
1.195
1.402
1.421
1.628
1.875
2.038
2.156
0.580
8.99%
9.63%
49
10.97
Buyback yield%
22.86
24.83
23.94
23.19
20.79
23.64
21.19
18.37
18.72
19.66
4.79
19.66
22.02
20
0.767
D/E ratiox
0.945
0.929
0.873
0.777
0.707
0.771
0.799
0.758
0.773
0.841
0.912
0.773
0.788
48
1.710
Enterprise value$B
1.380
1.326
1.293
1.317
1.270
1.081
1.070
1.061
0.906
0.861
1.956
(7.48%)
(5.51%)
19
0.118
LT debt$B
1.789
2.126
2.254
2.654
3.007
3.308
3.287
3.849
4.509
5.126
1.277
11.26%
10.99%
65
Revenue
$3.357B
7.66%
1.00×
Cost of revenue
$1.440B
7.82%
1.02×
Operating expenses
$752.7M
7.04%
0.94×
Property and equipment
16.96%
Spread over hurdle
52.83%