7.504
Revenue$B
6.399
6.493
6.604
6.625
6.643
6.884
6.903
7.218
7.233
7.583
8.059
2.68%
2.21%
48
18.76
Revenue growth%
16.03
16.86
17.38
17.56
17.72
17.03
14.14
14.51
13.38
12.38
13.05
14.14
16.44
82
16.69
Gross margin%
20.32
18.90
16.93
15.56
18.25
15.82
17.43
15.05
12.52
14.82
8.36
15.05
16.37
26
12.00
Operating margin%
1.80
0.99
1.61
4.00
6.92
8.21
8.01
8.97
6.98
5.14
24.69
8.01
6.03
63
28.53
Net margin%
11.79
13.43
12.34
10.96
8.18
5.55
8.54
10.88
11.85
10.45
25.62
10.45
10.92
78
24.69
P/E ratio (avg)x
5.942
6.087
5.598
5.587
5.310
4.678
5.210
5.123
5.605
5.868
7.601
5.210
5.592
63
34.40
EV/EBITx
42.33
48.90
48.86
55.79
64.45
66.27
77.08
77.32
81.51
77.98
25.42
77.32
65.36
19
2.50
FCF yield (avg)%
12.24
10.04
11.54
8.79
8.18
9.40
11.54
14.31
13.02
14.48
4.03
13.02
11.54
89
22.26
FCF margin%
4.57
6.14
3.26
2.97
4.96
3.17
0.61
0.40
0.40
0.40
13.55
0.40
3.07
30
1.490
FCF / Net incomex
0.595
0.635
0.701
0.634
0.638
0.585
0.617
0.660
0.703
0.613
1.079
0.617
0.634
39
17.97
ROIC%
22.93
24.91
26.18
27.18
29.20
31.21
30.90
32.76
30.60
31.86
28.39
31.21
29.90
84
20.54
Return on equity%
9.39
8.26
9.44
12.15
11.89
14.88
12.57
12.94
15.68
13.21
2.54
13.21
12.36
17
4.44
Return on assets%
8.57
11.45
10.81
13.30
15.54
14.62
17.25
16.97
16.80
15.12
3.85
16.80
14.87
59
16.29
EPS$
55.01
64.11
74.00
86.30
88.25
92.13
91.20
90.47
106.42
111.29
18.02
4.75%
8.58%
—
25.80
EPS growth%
11.01
12.00
11.32
10.39
7.71
10.37
12.18
14.91
13.53
15.68
10.57
13.53
11.66
70
46.70
Bookvalue per sh$
29.41
28.12
30.66
31.69
31.59
35.95
36.70
40.21
38.90
41.17
33.29
5.44%
4.75%
—
25.83
FCF per share$
75.33
80.97
83.57
98.13
110.70
119.01
128.19
150.33
169.51
173.26
22.23
9.37%
9.32%
—
61.32
Dividend per sh$
71.07
76.98
76.78
88.68
92.78
93.04
107.76
103.80
123.39
136.45
12.11
8.02%
8.42%
—
21.26
Div yield (avg)%
7.31
9.24
7.37
6.96
9.18
11.19
11.28
10.86
11.75
9.96
10.62
11.19
9.60
11
8.92
Payout ratio%
21.32
24.29
23.13
20.36
18.38
17.50
16.53
19.39
21.81
18.92
5.50
18.92
19.87
38
87.75
Shares (diluted)M
117.6
125.6
127.3
131.3
128.7
127.0
131.5
140.1
136.4
161.7
89.27
4.67%
4.37%
34
21.06
Buyback yield%
13.58
12.10
13.65
15.32
17.35
18.91
20.77
21.65
21.23
19.28
9.66
20.77
18.13
18
0.998
D/E ratiox
2.094
2.391
2.823
2.778
3.304
3.752
4.300
4.720
5.315
5.787
1.024
4.720
3.528
57
4.230
Enterprise value$B
2.674
2.526
2.434
2.578
2.661
2.640
2.945
2.938
3.141
3.244
8.135
4.04%
2.98%
41
5.431
LT debt$B
8.197
8.305
9.606
10.77
10.55
10.53
10.29
10.41
11.47
11.02
8.567
0.89%
2.57%
89
Revenue
$7.583B
2.21%
1.00×
Cost of revenue
$4.141B
2.24%
1.00×
Operating expenses
$1.124B
2.13%
0.99×
Cash and investments
17.10%
Property and equipment
15.83%
Spread over hurdle
12.35%