4.551
Revenue$B
5.674
6.016
6.487
6.732
6.955
7.440
7.782
8.394
8.970
9.261
4.836
5.89%
5.72%
79
8.15
Revenue growth%
30.61
29.82
29.34
26.87
29.46
27.53
24.66
24.92
22.65
23.96
6.78
24.66
27.20
82
17.65
Gross margin%
21.87
24.65
26.19
23.54
24.97
25.88
23.36
21.71
22.55
20.59
2.98
22.55
23.45
77
13.95
Operating margin%
19.93
22.36
20.78
20.22
22.70
21.77
23.94
25.26
22.59
22.78
29.89
22.78
22.48
83
7.98
Net margin%
14.56
13.68
11.07
9.29
11.80
9.41
8.45
9.85
6.89
4.63
29.02
8.45
9.63
49
13.21
P/E ratio (avg)x
30.24
36.06
34.88
37.55
40.70
40.62
42.62
43.96
44.76
48.84
23.86
43.96
40.66
41
21.46
EV/EBITx
32.38
34.01
34.51
40.47
47.77
46.65
50.28
57.85
66.96
65.24
13.46
57.85
47.21
65
20.37
FCF yield (avg)%
22.78
23.70
25.87
27.70
29.04
31.28
31.61
32.54
33.05
31.92
12.35
31.92
30.16
88
26.88
FCF margin%
10.18
12.31
11.29
8.80
9.79
7.47
5.86
8.07
9.91
8.16
26.04
8.07
9.30
69
1.165
FCF / Net incomex
0.191
0.186
0.199
0.210
0.205
0.184
0.183
0.174
0.155
0.137
1.114
0.174
0.185
62
11.43
ROIC%
17.02
16.98
19.22
19.59
17.43
17.84
15.16
17.00
16.20
14.80
16.77
16.20
17.01
94
29.19
Return on equity%
5.04
7.38
7.15
7.92
7.99
6.07
3.64
5.96
3.23
5.02
2.93
5.02
6.02
31
18.78
Return on assets%
21.77
22.18
19.24
17.91
16.07
16.97
16.52
18.80
19.36
18.55
25.98
18.55
18.67
12
2.39
EPS$
6.72
7.03
7.77
6.87
7.56
6.83
6.90
6.98
6.40
6.47
2.57
(3.06%)
0.25%
—
8.49
EPS growth%
15.71
15.23
14.24
15.43
17.52
16.85
16.81
15.98
15.36
14.50
25.29
15.98
15.57
23
6.16
Bookvalue per sh$
4.37
4.91
4.83
4.78
4.55
4.25
4.26
4.06
4.56
4.67
11.86
0.52%
0.11%
—
11.40
FCF per share$
3.70
3.59
3.78
3.95
4.23
4.66
4.62
5.06
5.51
5.84
2.96
6.67%
4.80%
—
1.74
Dividend per sh$
9.93
9.56
10.42
10.54
10.72
11.02
11.80
13.68
13.38
13.46
2.60
4.66%
4.26%
—
26.01
Div yield (avg)%
28.60
29.56
27.88
28.34
28.67
28.37
30.76
28.23
29.77
31.09
16.29
29.77
28.64
63
19.98
Payout ratio%
20.83
20.76
21.01
22.27
24.86
25.95
28.53
28.75
27.09
24.20
28.91
27.09
24.53
85
433.3
Shares (diluted)M
330.2
342.2
323.6
325.2
310.9
282.5
269.0
231.6
234.4
239.9
413.5
(5.05%)
(2.76%)
77
14.29
Buyback yield%
21.72
21.27
21.47
20.55
18.98
21.47
22.68
24.63
27.06
25.18
28.11
24.63
21.60
39
1.306
D/E ratiox
1.007
1.120
1.203
1.289
1.397
1.531
1.702
1.860
1.921
1.810
0.526
1.810
1.464
20
3.937
Enterprise value$B
2.101
1.787
1.902
1.840
1.715
1.812
1.792
1.554
1.536
1.315
4.527
(5.17%)
(3.98%)
57
0.762
LT debt$B
1.620
1.734
1.558
1.326
1.253
1.254
1.232
1.183
1.021
1.103
3.741
(2.52%)
(5.07%)
42
Revenue
$9.261B
5.72%
1.00×
Cost of revenue
$6.371B
5.83%
1.01×
Operating expenses
$1.653B
5.86%
1.01×
Goodwill & intangibles
16.15%
Property and equipment
16.02%
Spread over hurdle
16.95%