1.464
Revenue$B
1.592
1.678
1.768
1.863
2.043
2.159
2.286
2.435
2.601
2.780
1.577
6.36%
6.56%
11
27.57
Revenue growth%
23.89
24.26
22.79
20.54
22.57
22.65
21.10
22.92
25.19
25.91
3.22
22.92
22.85
33
24.70
Gross margin%
1.21
2.84
3.09
2.67
0.40
0.40
2.22
1.25
0.74
0.40
22.96
0.74
1.23
6
5.32
Operating margin%
6.13
6.45
9.37
8.41
10.25
13.13
13.49
10.92
11.14
11.31
4.66
11.31
10.58
62
14.79
Net margin%
22.87
20.00
21.79
22.07
19.30
18.61
15.71
18.69
18.47
16.41
8.80
18.47
18.99
80
21.37
P/E ratio (avg)x
24.73
25.10
24.65
27.77
31.94
36.77
37.28
44.50
51.32
49.26
23.50
44.50
34.35
65
36.19
EV/EBITx
21.14
20.98
20.14
18.51
21.13
19.59
19.56
19.47
20.33
20.53
13.71
19.59
20.24
74
11.18
FCF yield (avg)%
20.63
21.74
20.75
19.48
20.52
19.89
22.70
23.17
21.53
24.30
5.09
22.70
21.14
89
18.31
FCF margin%
18.95
16.68
15.82
14.62
17.61
18.12
18.34
19.78
19.73
22.24
14.21
19.73
18.23
73
1.520
FCF / Net incomex
0.462
0.500
0.452
0.486
0.463
0.439
0.470
0.486
0.480
0.493
1.174
0.480
0.475
91
29.22
ROIC%
18.24
18.98
16.55
17.43
18.75
17.00
15.80
15.46
14.42
16.14
19.82
15.80
16.77
93
22.84
Return on equity%
29.97
27.27
24.98
27.40
28.53
29.12
27.31
27.76
29.57
28.05
17.27
28.05
27.90
14
14.09
Return on assets%
4.07
2.05
0.40
3.00
5.52
3.44
2.72
5.48
6.80
5.26
22.41
5.26
3.75
93
20.21
EPS$
7.91
8.19
7.98
7.45
7.17
7.84
7.65
7.95
8.47
9.00
21.08
4.64%
1.60%
—
3.49
EPS growth%
8.23
10.90
9.68
9.52
9.41
6.53
7.03
9.96
10.71
12.36
20.47
9.96
9.60
46
14.77
Bookvalue per sh$
12.61
12.72
13.96
13.51
12.56
12.03
10.45
11.08
9.80
9.33
10.37
(5.77%)
(2.00%)
—
7.70
FCF per share$
22.87
26.48
27.79
28.98
28.96
32.46
30.67
30.66
31.55
29.82
8.50
0.59%
2.37%
—
15.68
Dividend per sh$
7.97
7.18
6.31
5.69
6.21
5.62
5.89
5.83
6.22
6.52
9.59
0.99%
(2.25%)
—
18.74
Div yield (avg)%
20.21
23.10
22.56
19.85
18.64
21.55
21.82
22.87
23.84
26.72
5.77
22.87
22.19
24
25.60
Payout ratio%
11.28
13.33
14.45
12.48
10.91
10.65
12.07
14.12
14.95
17.13
7.64
14.12
12.91
57
31.85
Shares (diluted)M
48.61
55.56
54.25
58.03
68.17
68.13
75.60
83.84
95.21
101.6
30.78
8.30%
9.32%
26
19.80
Buyback yield%
0.47
0.40
2.24
1.41
0.40
1.20
3.61
1.13
0.40
0.40
11.84
1.13
0.80
44
1.398
D/E ratiox
0.854
1.041
1.195
1.432
1.655
1.744
1.711
1.866
2.078
2.281
1.644
1.866
1.683
35
1.481
Enterprise value$B
2.108
1.986
2.124
1.915
2.014
2.155
2.294
2.304
2.099
1.886
1.244
(1.31%)
(2.07%)
40
1.226
LT debt$B
1.046
1.069
1.144
1.060
1.048
1.026
0.991
0.997
1.055
1.134
1.129
1.58%
(0.83%)
17
Revenue
$2.780B
6.56%
1.00×
Cost of revenue
$1.541B
6.47%
0.99×
Operating expenses
$574.9M
6.63%
1.01×
Property and equipment
18.28%
Cash and investments
16.27%
Spread over hurdle
21.58%