1.144
Revenue$B
4.756
5.033
5.306
5.579
5.687
5.768
6.124
6.393
6.670
6.841
1.278
3.76%
4.10%
27
18.76
Revenue growth%
27.43
25.39
26.58
28.94
31.93
30.77
28.00
25.85
25.74
24.36
15.27
25.85
27.00
17
12.71
Gross margin%
22.50
22.15
23.94
26.69
24.09
26.48
23.58
22.72
20.18
20.40
13.02
22.72
23.15
45
19.04
Operating margin%
18.25
17.39
16.34
14.96
13.83
16.41
17.30
19.92
19.58
21.55
12.17
19.58
17.34
12
25.33
Net margin%
10.19
11.04
8.95
7.53
9.64
8.36
6.81
4.60
4.28
2.34
21.83
4.60
7.94
77
30.17
P/E ratio (avg)x
51.58
58.06
62.85
66.79
75.84
76.76
88.64
92.25
101.4
107.4
6.392
92.25
76.30
38
16.23
EV/EBITx
7.256
8.207
8.651
8.267
7.546
7.976
8.643
8.705
9.215
9.205
25.42
8.705
8.455
26
8.33
FCF yield (avg)%
15.84
16.11
15.65
14.00
14.32
15.01
17.97
16.30
14.91
13.51
17.84
15.01
15.33
74
14.08
FCF margin%
13.89
11.14
10.76
9.29
10.83
12.75
15.41
14.42
15.34
13.57
11.93
14.42
13.16
38
1.386
FCF / Net incomex
1.298
1.220
1.315
1.220
1.263
1.135
1.234
1.176
1.279
1.294
1.472
1.234
1.249
77
18.59
ROIC%
13.25
13.54
11.28
13.18
15.16
13.75
11.08
10.23
9.44
10.77
25.54
10.77
12.23
54
20.62
Return on equity%
26.13
25.77
26.65
29.39
29.34
28.21
28.27
26.33
24.76
27.37
22.52
27.37
27.01
12
18.25
Return on assets%
16.44
13.98
13.27
12.74
10.38
11.38
10.28
9.61
9.72
8.11
8.04
9.72
10.88
76
14.34
EPS$
13.08
11.51
10.83
9.61
8.59
8.97
8.50
8.86
8.76
9.47
14.98
1.98%
(3.32%)
—
12.79
EPS growth%
4.76
7.03
5.43
8.29
10.46
11.56
11.17
11.42
8.72
11.19
24.75
11.19
9.59
34
14.77
Bookvalue per sh$
13.29
14.54
14.64
16.81
16.35
15.96
16.12
16.98
20.01
20.07
12.00
4.19%
4.33%
—
11.85
FCF per share$
23.63
27.05
27.88
33.60
32.88
36.30
41.44
50.07
60.48
72.33
5.24
17.08%
12.52%
—
5.67
Dividend per sh$
19.49
21.55
25.80
25.14
26.31
26.65
32.12
31.68
33.90
33.36
7.47
4.87%
5.42%
—
9.52
Div yield (avg)%
9.67
11.69
13.55
13.83
10.87
11.62
13.55
14.61
13.76
12.64
26.78
13.55
13.09
33
18.49
Payout ratio%
9.59
7.51
6.16
6.77
8.13
6.62
7.29
5.59
6.05
8.34
23.36
6.62
7.03
12
215.3
Shares (diluted)M
232.1
260.4
247.9
266.6
304.8
312.5
313.7
317.8
334.8
312.3
220.7
0.49%
2.56%
18
13.29
Buyback yield%
4.34
4.01
2.15
0.40
0.40
0.40
0.40
2.74
0.40
0.40
8.87
0.40
0.40
66
1.638
D/E ratiox
1.465
1.334
1.503
1.356
1.348
1.379
1.371
1.491
1.475
1.540
1.676
1.475
1.422
31
4.667
Enterprise value$B
1.997
2.022
2.186
2.099
1.894
1.789
1.523
1.370
1.232
1.047
3.378
(11.18%)
(6.77%)
36
4.611
LT debt$B
9.280
9.778
11.20
13.14
13.66
13.35
15.67
16.06
16.97
19.75
7.623
7.66%
9.44%
48
Revenue
$6.841B
4.10%
1.00×
Cost of revenue
$3.766B
4.19%
1.01×
Operating expenses
$1.582B
3.93%
0.98×
Goodwill & intangibles
16.87%
Property and equipment
16.17%
Cash and investments
13.99%
Spread over hurdle
45.95%