0.865
Revenue$B
1.680
1.804
1.969
2.123
2.301
2.433
2.579
2.773
3.029
3.243
0.953
7.10%
7.44%
13
22.68
Revenue growth%
36.97
36.83
33.88
34.80
34.52
31.92
30.85
30.96
28.96
29.74
21.44
30.85
32.90
9
14.25
Gross margin%
16.71
17.94
17.18
16.41
18.95
19.45
19.36
18.59
16.38
14.25
28.34
18.59
17.56
73
10.79
Operating margin%
30.68
27.74
27.55
29.57
29.59
30.05
29.06
30.97
32.72
33.45
24.59
30.97
29.82
64
16.43
Net margin%
10.99
9.39
8.00
8.57
8.12
10.80
10.35
7.68
6.18
6.65
9.95
7.68
8.34
32
26.91
P/E ratio (avg)x
9.282
8.388
8.521
7.675
7.614
6.961
6.602
6.243
5.687
5.408
28.48
6.243
7.288
71
36.93
EV/EBITx
23.64
22.75
21.38
19.54
20.96
23.25
22.00
22.20
21.59
23.26
33.73
22.20
22.10
15
2.63
FCF yield (avg)%
29.60
29.30
29.19
30.99
29.36
30.20
28.93
26.52
25.08
23.77
18.09
26.52
29.24
88
13.28
FCF margin%
27.85
26.54
27.42
30.16
32.61
34.34
33.97
31.18
33.81
30.92
21.62
33.81
31.05
55
0.270
FCF / Net incomex
0.521
0.537
0.591
0.554
0.488
0.433
0.466
0.434
0.411
0.366
0.797
0.433
0.477
58
22.37
ROIC%
11.16
11.98
12.80
15.03
15.64
15.11
12.35
13.38
15.89
18.32
25.22
15.11
14.21
40
13.90
Return on equity%
9.35
6.54
9.03
6.32
4.84
4.75
2.05
0.79
2.63
5.03
21.65
2.63
4.94
15
2.71
Return on assets%
33.33
30.40
29.38
28.72
26.62
28.17
29.42
30.53
31.77
34.50
29.51
30.53
29.91
84
1.99
EPS$
2.63
2.67
2.83
2.99
2.91
3.31
3.27
2.99
2.75
3.00
2.22
0.64%
2.45%
—
25.96
EPS growth%
25.53
23.40
24.78
25.20
25.62
23.26
22.18
20.44
18.71
20.71
7.50
20.71
23.33
58
1.22
Bookvalue per sh$
2.38
2.59
2.74
2.93
2.93
3.19
2.97
2.77
3.00
3.05
0.80
0.79%
1.98%
—
2.14
FCF per share$
0.84
0.77
0.82
0.80
0.75
0.73
0.72
0.70
0.70
0.65
2.73
(2.88%)
(3.12%)
—
1.06
Dividend per sh$
1.63
1.86
1.86
2.25
2.47
2.92
2.99
3.01
3.35
3.56
2.41
7.55%
9.74%
—
12.33
Div yield (avg)%
7.33
4.50
3.10
2.10
2.64
1.13
1.26
1.26
3.48
4.27
12.78
1.26
2.87
39
7.58
Payout ratio%
0.40
0.40
0.40
1.10
1.13
1.15
0.40
1.24
0.40
2.11
2.34
1.15
0.75
24
238.7
Shares (diluted)M
260.7
285.7
288.6
256.7
282.6
266.8
288.3
317.6
298.6
299.2
237.1
1.15%
0.96%
71
15.24
Buyback yield%
12.33
13.01
15.47
18.03
19.72
19.41
21.49
18.86
16.91
17.02
28.55
18.86
17.53
17
1.123
D/E ratiox
0.268
0.270
0.303
0.345
0.343
0.344
0.332
0.325
0.346
0.396
0.154
0.344
0.338
70
1.174
Enterprise value$B
1.744
1.608
1.469
1.624
1.635
1.486
1.529
1.595
1.628
1.711
2.015
0.90%
(0.58%)
87
0.616
LT debt$B
1.955
2.162
2.303
2.379
2.242
2.342
2.449
2.188
2.374
2.498
2.133
2.19%
2.59%
59
Revenue
$3.243B
7.44%
1.00×
Cost of revenue
$2.270B
7.44%
1.00×
Operating expenses
$523.8M
6.84%
0.94×
Goodwill & intangibles
17.30%
Property and equipment
15.29%
Spread over hurdle
(1.24%)