2.372
Revenue$B
2.287
2.332
2.422
2.417
2.433
2.504
2.572
2.606
2.641
2.737
2.491
2.38%
2.04%
72
18.73
Revenue growth%
16.65
15.95
16.05
14.04
14.77
14.27
13.99
11.30
12.45
14.85
12.94
13.99
14.52
24
20.96
Gross margin%
28.14
25.25
24.79
22.84
22.52
22.22
22.19
19.21
16.60
19.34
12.85
19.34
22.37
62
9.99
Operating margin%
21.96
19.07
18.85
18.40
19.47
20.98
20.76
18.71
19.80
22.67
29.84
20.76
19.63
94
5.00
Net margin%
6.14
7.36
5.81
3.20
0.48
1.06
0.51
0.40
2.70
0.52
12.45
0.52
1.88
46
32.76
P/E ratio (avg)x
34.61
39.30
40.17
38.32
40.60
36.57
35.26
35.39
34.34
36.41
28.23
35.39
36.49
85
18.18
EV/EBITx
19.36
17.92
19.38
20.87
20.49
19.20
20.53
20.34
19.79
20.60
24.20
20.34
20.07
80
23.55
FCF yield (avg)%
19.61
16.63
18.19
20.48
18.16
16.89
18.81
21.62
21.68
23.15
6.23
21.62
19.21
30
23.08
FCF margin%
5.57
8.50
7.72
7.80
5.03
7.10
5.61
7.70
4.86
6.02
12.67
6.02
6.56
59
0.559
FCF / Net incomex
1.625
1.714
1.772
2.146
2.265
2.607
2.726
2.715
2.652
3.217
1.147
2.715
2.436
37
16.47
ROIC%
5.21
3.64
0.72
2.27
5.05
8.04
7.49
8.11
6.65
8.94
15.60
8.04
5.93
24
25.66
Return on equity%
24.50
21.62
20.30
18.80
16.48
15.76
15.63
14.36
12.87
11.44
19.17
14.36
16.12
43
4.63
Return on assets%
24.38
24.05
22.39
25.00
27.57
29.72
30.28
32.78
35.20
37.79
18.99
32.78
28.65
8
2.34
EPS$
3.19
3.52
3.42
3.67
4.09
4.55
4.53
4.32
4.26
4.26
2.60
0.81%
4.33%
—
8.13
EPS growth%
16.90
14.37
14.47
14.61
13.21
14.48
14.57
11.98
11.98
12.52
27.75
12.52
14.42
79
1.30
Bookvalue per sh$
3.03
3.54
3.89
3.82
3.75
4.32
4.48
4.60
4.56
4.43
7.42
3.37%
3.77%
—
3.66
FCF per share$
1.25
1.22
1.25
1.32
1.27
1.30
1.20
1.08
1.14
1.19
5.93
(1.22%)
(0.74%)
—
3.61
Dividend per sh$
4.70
4.63
5.32
6.17
7.09
7.55
8.36
8.79
8.79
9.61
6.41
6.26%
8.81%
—
20.96
Div yield (avg)%
16.33
15.79
18.72
19.34
16.61
16.76
19.70
20.47
21.65
22.10
10.01
20.47
19.03
95
23.34
Payout ratio%
3.51
6.07
8.02
5.52
5.49
5.69
4.32
1.91
2.95
4.45
28.47
4.32
4.97
54
262.6
Shares (diluted)M
243.4
243.7
269.6
295.4
309.0
333.8
319.8
300.6
271.3
243.1
256.2
(4.68%)
(0.16%)
9
25.46
Buyback yield%
13.14
10.66
12.58
11.89
13.52
14.33
14.33
16.96
17.74
19.30
18.03
16.96
13.92
49
1.196
D/E ratiox
0.958
0.977
0.969
0.918
0.926
0.801
0.727
0.685
0.734
0.677
0.783
0.727
0.859
72
1.959
Enterprise value$B
3.443
3.508
3.274
3.129
3.602
3.533
3.494
3.619
3.631
3.646
1.832
0.25%
0.20%
84
0.845
LT debt$B
1.044
1.094
1.279
1.304
1.388
1.608
1.760
1.901
1.852
1.797
0.994
5.31%
5.93%
69
Revenue
$2.737B
2.04%
1.00×
Cost of revenue
$1.391B
2.26%
1.02×
Operating expenses
$490.7M
2.03%
1.00×
Property and equipment
17.81%
Goodwill & intangibles
16.66%
Spread over hurdle
59.65%