2.994
Revenue$B
2.547
2.637
2.725
2.902
2.980
3.064
3.254
3.371
3.436
3.643
3.291
4.10%
4.23%
60
10.48
Revenue growth%
20.64
22.62
23.03
20.28
20.10
19.54
19.49
17.00
15.51
15.89
12.85
17.00
19.82
33
26.43
Gross margin%
22.19
19.32
20.56
22.48
22.74
22.94
22.87
24.18
23.51
22.76
4.77
22.94
22.75
24
14.62
Operating margin%
17.10
17.47
16.34
14.76
13.69
11.76
9.01
8.22
5.67
4.53
6.95
8.22
12.72
54
15.17
Net margin%
22.56
24.51
23.23
20.25
20.65
18.28
20.26
20.00
20.70
22.32
21.28
20.26
20.67
17
32.42
P/E ratio (avg)x
6.312
5.651
4.950
4.467
4.500
4.397
4.173
4.583
4.799
4.747
18.82
4.583
4.665
68
8.676
EV/EBITx
51.25
57.17
61.30
62.31
62.49
68.51
79.90
79.35
85.73
92.19
35.00
79.90
65.50
44
5.39
FCF yield (avg)%
1.82
1.76
2.98
5.35
5.66
6.63
5.51
3.95
1.38
2.15
21.68
3.95
3.46
16
2.34
FCF margin%
7.92
10.29
12.81
14.52
13.27
14.98
17.67
16.90
14.57
12.27
10.69
14.98
13.89
82
0.362
FCF / Net incomex
2.297
2.547
2.489
2.863
3.073
3.541
3.919
4.374
4.965
4.915
0.174
4.374
3.307
81
16.19
ROIC%
7.07
7.55
6.06
8.44
8.86
11.35
14.13
16.44
16.39
18.90
11.98
16.39
10.11
15
20.89
Return on equity%
11.06
11.82
12.67
14.42
13.85
14.36
16.18
18.55
21.20
19.28
23.43
18.55
14.39
48
14.34
Return on assets%
32.35
35.15
32.17
33.14
34.04
31.93
30.89
30.46
29.22
27.76
7.05
30.46
32.05
11
6.72
EPS$
2.25
2.42
2.36
2.22
2.40
2.58
2.25
2.47
2.20
2.23
7.03
(1.43%)
(0.10%)
—
23.92
EPS growth%
0.40
0.40
2.23
3.90
2.19
0.97
2.86
3.01
5.79
5.26
16.78
3.01
2.55
26
8.56
Bookvalue per sh$
19.68
20.36
20.06
20.48
23.07
21.20
19.70
20.20
19.55
18.68
17.47
(4.14%)
0.60%
—
8.16
FCF per share$
12.57
13.50
12.60
11.15
11.28
9.93
10.19
9.93
8.48
8.05
4.88
(6.53%)
(4.01%)
—
16.25
Dividend per sh$
3.85
3.44
2.97
3.07
2.68
2.51
2.29
2.19
1.96
1.79
7.34
(7.79%)
(8.46%)
—
17.17
Div yield (avg)%
11.44
12.62
10.18
9.10
6.21
6.74
6.34
5.36
3.09
1.33
29.00
5.36
6.54
38
5.01
Payout ratio%
13.90
16.76
17.45
15.62
15.20
16.29
15.49
13.97
16.84
13.96
4.56
15.49
15.56
89
97.67
Shares (diluted)M
125.5
116.3
119.9
127.0
115.5
120.9
119.5
124.2
119.4
129.9
97.27
2.38%
0.36%
86
13.57
Buyback yield%
21.99
24.08
22.52
21.11
18.99
20.56
18.83
21.22
19.35
22.08
19.76
20.56
21.17
28
1.011
D/E ratiox
1.035
0.909
0.784
0.801
0.724
0.785
0.795
0.743
0.694
0.681
1.436
0.743
0.784
39
1,047
Enterprise value$M
948.5
889.3
823.4
791.0
867.7
797.3
832.7
886.4
859.7
791.0
704.6
(1.83%)
(0.47%)
22
2.341
LT debt$B
1.535
1.473
1.476
1.537
1.654
1.799
1.971
1.883
2.073
2.051
2.465
4.39%
2.70%
74
Revenue
$3.643B
4.23%
1.00×
Cost of revenue
$1.661B
4.19%
1.00×
Operating expenses
$820.6M
4.70%
1.05×
Cash and investments
23.06%
Property and equipment
15.67%
Spread over hurdle
58.80%