6.794
Revenue$B
5.531
5.717
5.741
5.922
5.946
6.091
6.242
6.205
6.314
6.503
7.036
1.81%
1.61%
8
25.37
Revenue growth%
2.67
2.29
2.24
1.00
0.40
3.08
2.12
2.76
3.90
3.36
5.12
3.08
2.48
37
15.02
Gross margin%
27.05
28.47
25.99
25.70
23.25
21.39
19.14
16.90
19.66
17.48
6.79
19.14
22.32
29
4.55
Operating margin%
23.73
25.02
26.53
24.56
26.25
27.85
28.14
28.54
26.30
25.16
26.51
27.85
26.28
26
10.35
Net margin%
23.05
20.55
21.03
23.90
21.14
22.38
22.41
23.73
23.98
25.20
20.47
23.73
22.73
58
24.60
P/E ratio (avg)x
9.201
9.684
9.320
10.59
12.24
13.94
15.82
17.95
19.03
20.66
15.18
17.95
13.09
21
35.24
EV/EBITx
15.64
15.90
17.44
17.19
17.70
20.92
22.69
25.69
30.51
30.82
9.769
25.69
19.31
83
20.33
FCF yield (avg)%
23.40
21.96
22.83
25.43
26.60
24.12
22.72
23.02
23.31
22.12
13.04
23.02
23.17
65
23.76
FCF margin%
14.44
11.50
12.99
13.30
11.30
10.94
8.25
9.47
7.09
6.86
13.87
8.25
11.12
12
1.171
FCF / Net incomex
0.859
0.812
0.704
0.736
0.736
0.726
0.784
0.847
0.851
0.762
1.310
0.784
0.773
11
9.60
ROIC%
11.86
12.24
12.98
13.66
14.28
11.78
13.03
11.44
10.91
11.61
29.14
11.61
12.05
29
21.60
Return on equity%
3.84
5.97
5.07
3.67
5.74
4.11
4.51
5.83
4.19
5.10
28.00
4.51
4.79
51
3.19
Return on assets%
7.63
6.23
4.27
3.10
4.18
1.20
0.40
1.05
1.26
1.59
12.84
1.20
2.35
75
20.95
EPS$
3.70
4.05
4.45
4.21
4.11
4.57
4.92
5.27
5.54
6.41
23.08
9.28%
6.12%
—
5.99
EPS growth%
7.11
5.23
7.83
5.98
3.10
2.84
3.15
5.45
3.69
5.20
28.06
3.69
5.21
35
19.10
Bookvalue per sh$
13.92
13.15
13.71
12.99
15.08
17.07
16.94
16.38
15.70
15.73
20.54
0.85%
0.55%
—
5.63
FCF per share$
22.69
25.30
24.57
25.78
28.45
28.10
31.69
34.23
39.11
42.49
14.18
8.35%
7.66%
—
16.57
Dividend per sh$
8.71
9.65
10.83
10.00
9.90
11.00
11.53
11.11
12.15
13.88
17.27
7.00%
4.89%
—
10.87
Div yield (avg)%
4.46
7.05
6.96
6.97
5.57
5.14
5.97
6.59
6.48
3.78
11.89
5.97
6.23
75
13.30
Payout ratio%
12.93
11.21
10.15
11.59
9.63
12.53
10.93
10.92
10.37
10.57
24.90
10.92
10.92
62
131.5
Shares (diluted)M
114.3
110.5
119.0
127.1
124.6
117.2
124.3
138.1
155.8
173.8
136.4
6.89%
3.62%
91
15.87
Buyback yield%
16.04
17.94
19.01
17.33
14.41
12.21
13.25
11.11
10.36
11.78
18.82
11.78
13.83
73
0.998
D/E ratiox
0.395
0.380
0.375
0.362
0.396
0.471
0.451
0.520
0.546
0.526
1.427
0.520
0.423
41
6.715
Enterprise value$B
10.46
11.09
12.28
13.45
15.32
16.17
16.92
17.94
20.55
20.31
7.600
5.79%
7.07%
27
1.254
LT debt$B
2.557
2.767
2.587
2.887
3.376
3.495
3.678
3.658
3.456
3.984
8.282
3.36%
4.32%
52
Revenue
$6.503B
1.61%
1.00×
Cost of revenue
$4.174B
2.00%
1.04×
Operating expenses
$738.7M
1.04%
0.95×
Property and equipment
18.51%
Cash and investments
17.57%
Spread over hurdle
23.40%