0.831
Revenue$B
1.341
1.443
1.559
1.677
1.753
1.833
1.943
2.028
2.114
2.277
0.887
5.37%
6.26%
30
16.25
Revenue growth%
7.56
5.48
5.41
5.64
8.51
8.71
7.82
9.64
10.43
13.36
4.03
9.64
8.16
82
17.29
Gross margin%
2.61
2.89
2.08
5.04
7.04
6.87
8.81
6.40
4.86
3.88
22.05
6.40
4.95
14
27.21
Operating margin%
3.48
3.93
6.71
7.42
5.22
7.65
6.85
6.67
7.47
5.47
8.52
6.85
6.69
67
9.23
Net margin%
18.25
19.53
18.05
17.30
15.45
14.69
16.88
18.45
18.27
20.27
17.73
18.27
18.15
37
20.30
P/E ratio (avg)x
35.02
33.00
35.07
35.18
34.48
38.26
41.94
43.99
41.01
43.61
27.58
41.94
36.72
49
31.07
EV/EBITx
21.12
23.17
24.00
23.88
26.77
28.88
29.80
33.04
32.07
31.00
17.41
31.00
27.82
71
14.74
FCF yield (avg)%
17.20
16.72
17.19
15.28
12.37
11.01
13.52
16.38
17.01
17.36
27.40
16.38
16.55
72
18.64
FCF margin%
16.32
15.51
14.07
12.76
15.10
12.10
13.84
15.43
14.21
13.37
17.49
13.84
14.14
54
0.696
FCF / Net incomex
1.512
1.817
1.840
1.799
1.879
1.933
2.104
2.458
2.535
2.506
0.571
2.458
1.906
61
15.33
ROIC%
16.48
14.21
16.79
16.31
16.08
17.06
16.88
15.49
14.30
17.07
6.59
16.88
16.39
16
19.36
Return on equity%
8.92
10.30
12.92
14.99
14.94
15.95
13.41
14.54
15.21
16.01
7.25
15.21
14.74
55
29.23
Return on assets%
21.52
23.60
22.59
22.04
20.13
21.60
20.86
18.33
16.30
16.51
2.11
18.33
21.19
46
7.73
EPS$
6.06
5.72
5.60
6.21
5.46
5.06
5.35
5.86
6.35
6.06
8.34
2.11%
(0.88%)
—
23.69
EPS growth%
8.11
5.11
2.79
3.09
4.19
5.56
8.28
6.15
5.82
4.74
13.27
5.82
5.33
9
7.65
Bookvalue per sh$
8.17
8.99
9.11
10.90
12.17
11.93
11.72
11.70
12.06
12.58
4.20
0.67%
4.52%
—
10.93
FCF per share$
12.31
12.83
14.73
16.82
18.94
18.56
21.37
25.40
27.21
26.53
10.85
6.97%
9.25%
—
7.94
Dividend per sh$
3.37
3.67
3.86
3.59
3.87
3.73
3.83
4.30
4.76
4.98
12.15
5.18%
3.19%
—
28.27
Div yield (avg)%
13.16
13.84
15.15
15.20
13.40
14.05
16.50
13.63
13.75
16.03
6.85
14.05
13.95
86
27.61
Payout ratio%
4.01
6.57
7.88
6.63
5.00
5.25
7.63
9.38
8.81
7.23
19.07
7.63
6.93
82
51.97
Shares (diluted)M
53.64
49.38
51.08
56.43
62.91
61.21
64.29
58.04
58.63
54.48
51.55
(2.84%)
0.18%
69
10.70
Buyback yield%
22.48
23.14
22.57
25.47
26.38
28.01
26.47
27.71
25.44
25.25
22.41
26.47
25.46
12
0.291
D/E ratiox
1.020
1.046
1.249
1.238
1.373
1.537
1.528
1.802
2.097
2.325
0.209
1.802
1.450
13
1.231
Enterprise value$B
1.497
1.678
1.839
2.031
2.024
2.063
2.220
2.181
2.227
2.118
1.317
0.91%
4.80%
62
1.150
LT debt$B
2.118
2.482
2.808
3.352
3.388
3.284
3.578
3.878
3.744
4.370
1.885
5.23%
8.44%
59
Revenue
$2.277B
6.26%
1.00×
Cost of revenue
$1.428B
6.31%
1.00×
Operating expenses
$472.6M
6.08%
0.98×
Cash and investments
15.80%
Property and equipment
15.59%
Spread over hurdle
43.77%