3.763
Revenue$B
3.196
3.373
3.643
3.873
4.023
4.245
4.461
4.787
5.111
5.440
3.906
6.22%
6.07%
86
8.74
Revenue growth%
18.75
21.61
19.85
17.95
19.47
20.46
21.69
20.92
18.73
21.53
8.47
20.92
20.15
89
16.03
Gross margin%
21.71
22.14
21.51
20.07
21.65
23.40
25.50
26.33
25.48
28.06
15.72
25.50
22.77
73
14.66
Operating margin%
5.11
3.82
5.70
8.69
9.05
10.77
10.69
9.80
7.41
9.75
26.61
9.80
8.87
75
8.15
Net margin%
12.63
12.22
12.32
13.33
15.65
13.69
12.81
14.43
13.78
10.88
20.54
13.69
13.07
41
33.15
P/E ratio (avg)x
44.20
52.84
61.28
62.35
64.84
71.01
74.29
80.11
90.36
108.8
7.291
80.11
67.92
39
35.53
EV/EBITx
19.43
20.37
21.47
22.40
22.27
24.03
23.75
21.87
20.70
21.98
32.75
21.98
21.92
91
24.99
FCF yield (avg)%
5.71
4.55
5.89
3.27
3.58
3.34
2.35
1.68
1.14
2.69
8.64
2.35
3.31
77
17.15
FCF margin%
26.01
27.84
29.22
29.71
29.13
30.72
28.30
30.39
28.92
30.28
5.25
30.28
29.18
73
1.702
FCF / Net incomex
1.052
1.223
1.339
1.313
1.526
1.592
1.749
1.767
1.710
1.746
1.114
1.746
1.559
59
3.61
ROIC%
33.32
32.68
34.69
36.41
38.41
40.67
41.79
40.64
43.43
43.11
20.28
41.79
39.53
21
26.15
Return on equity%
9.96
8.42
7.90
5.05
5.41
5.87
7.62
6.24
4.04
5.33
10.97
5.87
6.06
93
20.90
Return on assets%
18.66
17.46
15.35
17.36
19.80
22.58
23.81
23.97
24.81
27.63
5.60
23.97
21.19
94
26.27
EPS$
14.86
14.26
13.84
15.21
15.50
18.18
18.93
21.45
22.52
23.56
29.12
8.74%
5.18%
—
8.16
EPS growth%
7.16
9.27
6.92
8.05
9.77
12.10
14.90
13.69
15.03
13.74
12.23
13.74
10.93
63
14.72
Bookvalue per sh$
37.00
41.55
42.18
44.79
45.37
47.00
51.38
52.29
55.56
53.68
19.52
3.42%
3.86%
—
14.74
FCF per share$
35.72
37.70
43.51
42.89
46.10
44.44
53.22
51.44
50.87
59.44
37.68
5.21%
5.29%
—
20.45
Dividend per sh$
9.76
10.07
11.05
9.93
10.12
9.33
9.46
8.97
9.10
8.14
14.70
(4.26%)
(2.22%)
—
18.23
Div yield (avg)%
31.16
31.63
33.13
32.62
30.51
29.29
29.89
28.78
30.49
27.74
28.59
29.29
30.50
41
14.71
Payout ratio%
5.68
3.28
4.56
2.16
1.05
1.03
0.40
0.46
0.87
2.23
12.06
0.87
1.60
5
44.56
Shares (diluted)M
71.18
76.71
80.61
89.40
91.76
100.1
97.67
110.0
118.4
140.9
46.29
8.95%
8.03%
83
4.87
Buyback yield%
2.32
1.29
0.40
1.80
1.00
0.40
0.40
0.40
2.97
0.40
5.72
0.40
0.70
15
1.696
D/E ratiox
2.349
2.566
2.838
3.248
3.609
3.790
3.658
4.197
4.767
5.543
0.590
4.197
3.634
86
5.104
Enterprise value$B
3.479
3.452
3.569
4.111
4.079
4.247
4.233
4.470
5.153
5.402
5.315
5.78%
5.79%
40
3.778
LT debt$B
3.960
4.086
4.127
4.292
4.225
3.811
4.246
4.602
4.796
4.471
2.247
1.14%
0.72%
80
Revenue
$5.440B
6.07%
1.00×
Cost of revenue
$3.333B
5.96%
0.99×
Operating expenses
$920.0M
6.79%
1.07×
Property and equipment
17.41%
Goodwill & intangibles
16.59%
Spread over hurdle
(2.23%)