2.998
Revenue$B
8.079
8.502
8.848
9.139
9.262
9.596
10.06
10.17
10.41
10.79
3.258
3.10%
3.06%
78
3.20
Revenue growth%
18.94
19.37
21.70
24.01
23.28
20.53
18.67
19.03
17.53
18.68
18.00
18.68
19.20
90
5.55
Gross margin%
7.62
6.71
7.60
5.19
7.19
8.70
9.35
7.37
5.07
7.86
23.87
7.86
7.48
61
16.87
Operating margin%
18.60
17.76
18.15
15.48
12.62
13.28
13.97
13.94
11.51
12.53
20.74
13.28
13.95
48
6.58
Net margin%
17.31
16.75
19.54
19.47
17.76
17.46
18.82
16.60
16.41
14.56
25.28
16.60
17.38
63
30.61
P/E ratio (avg)x
30.69
32.63
32.95
34.51
35.83
37.47
35.56
37.71
37.23
40.07
28.38
37.47
35.70
16
8.022
EV/EBITx
42.24
46.00
44.88
45.30
50.42
51.10
60.34
65.29
72.72
72.95
10.91
65.29
50.76
10
24.66
FCF yield (avg)%
17.22
15.95
15.46
15.38
16.98
15.07
17.14
17.72
18.39
19.32
8.85
17.72
17.06
6
13.25
FCF margin%
18.89
18.03
15.49
14.17
12.29
14.43
14.41
11.91
9.77
9.36
29.43
11.91
14.29
79
0.777
FCF / Net incomex
1.219
1.210
1.134
1.225
1.337
1.176
1.079
1.165
1.289
1.319
0.520
1.176
1.214
83
24.14
ROIC%
15.40
12.53
15.17
16.04
18.29
15.64
13.91
15.61
17.19
20.06
26.70
15.64
15.62
27
25.65
Return on equity%
15.23
14.08
16.39
13.52
12.27
10.84
10.57
12.08
9.89
12.33
18.38
10.84
12.30
35
28.86
Return on assets%
27.01
29.97
27.34
24.47
22.90
20.65
17.80
20.43
21.16
22.44
15.70
20.65
22.67
8
1.68
EPS$
4.63
5.15
5.48
5.25
5.49
5.31
4.76
4.83
4.79
5.09
1.76
(1.50%)
0.24%
—
21.95
EPS growth%
24.39
22.49
20.41
20.72
20.15
18.44
19.31
16.85
18.99
17.07
29.83
18.44
19.73
74
4.04
Bookvalue per sh$
5.12
5.26
6.03
6.65
7.05
6.56
6.29
6.83
7.56
8.22
2.67
3.12%
6.47%
—
2.34
FCF per share$
1.38
1.68
1.72
2.09
2.35
2.73
2.82
2.83
2.77
3.21
3.08
6.50%
10.16%
—
0.72
Dividend per sh$
5.96
6.31
6.25
7.44
8.29
9.92
11.37
13.87
14.02
16.18
3.10
14.31%
10.88%
—
24.78
Div yield (avg)%
7.28
6.45
4.71
4.30
6.92
7.26
9.88
10.05
9.97
10.30
3.99
9.97
7.27
80
3.82
Payout ratio%
8.25
10.51
8.67
10.52
7.65
6.23
5.22
4.95
6.07
6.18
24.23
6.07
6.94
44
754.5
Shares (diluted)M
882.0
980.9
879.6
801.3
795.9
887.3
978.4
926.4
860.5
885.6
769.2
2.16%
(0.48%)
47
21.26
Buyback yield%
0.74
1.60
2.14
0.40
0.40
1.75
2.10
0.86
0.40
0.40
26.36
0.86
0.80
27
0.286
D/E ratiox
0.947
0.856
0.867
0.779
0.706
0.709
0.740
0.708
0.741
0.754
1.593
0.740
0.747
35
3.819
Enterprise value$B
7.341
7.868
8.514
8.079
7.131
6.298
5.413
4.914
4.753
4.118
7.119
(10.40%)
(6.14%)
35
10.25
LT debt$B
13.35
14.52
16.90
16.13
18.16
20.98
20.06
19.94
21.00
24.43
6.040
6.11%
6.15%
28
Revenue
$10.79B
3.06%
1.00×
Cost of revenue
$7.021B
3.21%
1.01×
Operating expenses
$2.316B
2.97%
0.99×
Property and equipment
17.11%
Cash and investments
16.69%
Spread over hurdle
(1.90%)