4.834
Revenue$B
11.60
11.50
11.88
11.97
12.38
12.74
12.61
13.02
13.15
13.46
5.303
1.69%
1.49%
91
8.86
Revenue growth%
22.20
23.83
26.17
23.38
23.82
22.44
23.96
23.84
26.37
26.91
9.38
23.96
23.83
86
4.74
Gross margin%
29.85
29.26
28.86
28.05
29.74
28.09
29.48
30.75
33.65
30.97
12.42
30.75
29.61
58
28.93
Operating margin%
24.43
21.79
23.76
25.67
24.52
24.61
24.42
21.79
23.62
25.63
20.14
24.42
24.43
40
20.00
Net margin%
24.39
26.74
28.30
26.73
26.79
26.23
25.74
24.62
23.00
21.46
18.06
24.62
25.98
29
20.60
P/E ratio (avg)x
22.21
20.90
21.17
18.61
17.38
16.07
14.21
13.97
13.17
14.46
28.52
14.21
16.72
64
12.46
EV/EBITx
20.47
22.67
25.89
28.93
30.82
30.78
30.97
32.93
31.96
33.79
37.19
31.96
30.80
84
9.86
FCF yield (avg)%
4.82
3.41
4.76
5.56
3.65
3.45
5.14
5.74
5.92
7.10
25.30
5.74
4.98
10
15.30
FCF margin%
3.38
5.82
8.08
7.00
4.38
4.59
5.18
5.32
3.56
3.54
10.71
4.59
4.88
54
1.157
FCF / Net incomex
1.659
1.721
1.725
1.724
1.614
1.503
1.635
1.767
1.865
2.044
1.749
1.767
1.722
72
20.02
ROIC%
20.32
22.80
22.94
20.33
21.89
24.57
22.24
24.40
22.84
19.85
26.50
22.84
22.52
18
19.85
Return on equity%
5.43
6.04
3.47
4.32
5.68
4.97
4.44
4.80
4.85
7.37
2.11
4.85
4.91
71
13.79
Return on assets%
5.44
4.84
6.68
8.45
7.63
5.66
3.51
5.91
5.98
5.93
20.93
5.91
5.92
80
6.71
EPS$
12.27
12.13
11.58
12.88
14.73
15.22
16.56
17.76
17.32
15.72
6.91
1.30%
2.26%
—
18.48
EPS growth%
10.52
9.80
7.51
9.17
9.29
7.85
6.13
4.12
6.40
6.91
13.34
6.40
7.68
77
24.22
Bookvalue per sh$
8.23
7.99
7.94
7.91
7.48
7.24
7.86
8.62
8.80
8.41
22.72
2.37%
(1.01%)
—
8.45
FCF per share$
18.00
18.54
20.43
23.17
26.68
27.34
26.89
27.14
30.27
34.40
18.40
5.21%
6.16%
—
5.00
Dividend per sh$
23.76
23.48
21.07
23.45
22.47
24.30
22.62
23.53
21.44
22.16
5.65
(0.27%)
(0.26%)
—
2.04
Div yield (avg)%
10.53
7.91
5.28
2.86
1.11
0.40
0.40
1.89
0.40
0.70
6.88
0.40
1.50
78
17.78
Payout ratio%
2.39
4.41
5.51
8.49
7.26
7.08
6.35
5.36
6.73
4.65
14.87
6.35
5.93
9
86.16
Shares (diluted)M
127.4
137.9
151.8
160.1
168.5
186.5
206.0
212.4
238.4
226.4
87.09
6.08%
6.65%
37
7.16
Buyback yield%
22.95
22.40
22.31
20.49
18.54
21.03
19.93
18.56
16.90
16.51
4.63
18.56
20.21
41
0.471
D/E ratiox
1.123
1.066
1.047
0.973
0.981
0.975
1.069
1.232
1.251
1.349
0.609
1.232
1.067
86
2.789
Enterprise value$B
11.56
11.14
12.60
13.18
13.02
13.23
14.92
17.33
16.67
18.41
5.656
7.17%
5.81%
17
2.394
LT debt$B
1.781
1.707
1.661
1.642
1.420
1.538
1.591
1.692
1.762
1.669
9.977
3.28%
(0.01%)
75
Revenue
$13.46B
1.49%
1.00×
Cost of revenue
$7.996B
1.84%
1.03×
Operating expenses
$1.732B
0.77%
0.93×
Property and equipment
18.31%
Goodwill & intangibles
16.76%
Spread over hurdle
11.77%