3.077
Revenue$B
2.470
2.651
2.875
3.066
3.265
3.508
3.893
4.323
4.656
5.004
3.149
8.91%
8.29%
7
29.77
Revenue growth%
18.59
20.32
19.01
20.73
22.70
22.14
24.77
24.97
27.45
24.58
18.68
24.77
22.42
52
23.57
Gross margin%
32.95
32.15
34.59
33.34
33.52
33.34
30.54
32.11
30.64
31.82
7.86
31.82
32.55
89
23.94
Operating margin%
3.27
3.18
4.09
5.63
4.39
1.73
0.40
0.40
2.81
2.05
17.60
1.73
3.00
53
25.11
Net margin%
12.19
14.80
13.64
14.00
15.06
12.62
12.80
12.48
9.70
8.86
9.02
12.48
12.71
81
11.75
P/E ratio (avg)x
36.78
36.93
41.04
44.94
46.48
53.90
59.79
67.44
78.58
86.96
31.98
67.44
50.19
64
18.11
EV/EBITx
29.84
31.32
27.58
29.08
31.72
33.41
34.80
37.30
36.06
39.55
33.61
36.06
32.56
58
26.06
FCF yield (avg)%
11.51
12.47
14.71
17.64
15.78
14.90
16.60
16.00
18.19
15.57
29.99
16.00
15.67
7
25.48
FCF margin%
0.40
0.40
0.40
0.40
2.97
0.40
0.40
0.40
0.40
0.44
26.80
0.40
0.40
26
1.490
FCF / Net incomex
0.490
0.478
0.563
0.603
0.619
0.674
0.789
0.909
1.056
1.177
1.574
0.909
0.647
41
19.06
ROIC%
9.24
7.34
10.28
8.45
7.74
8.25
9.19
6.32
4.59
2.14
9.62
6.32
8.00
85
26.17
Return on equity%
25.58
22.92
25.80
27.65
27.94
29.02
29.85
32.37
31.44
29.78
27.53
29.85
28.48
85
10.47
Return on assets%
19.99
17.38
16.76
15.38
15.31
15.20
17.48
18.80
21.44
23.01
11.95
18.80
17.43
6
4.25
EPS$
20.43
21.72
25.23
26.56
28.31
27.78
28.22
27.77
26.90
32.30
4.61
2.68%
5.16%
—
11.02
EPS growth%
27.44
29.07
29.05
31.13
31.88
29.77
28.73
31.38
32.23
31.27
17.42
31.27
30.45
65
3.98
Bookvalue per sh$
15.25
14.91
15.72
17.61
18.68
19.35
23.28
28.05
28.70
34.09
3.11
12.78%
8.73%
—
6.84
FCF per share$
15.38
17.99
17.93
20.68
20.90
23.69
23.98
27.63
27.35
32.69
7.20
9.35%
7.54%
—
3.81
Dividend per sh$
4.31
4.41
4.66
4.69
4.70
5.42
5.97
6.77
7.50
7.14
4.26
8.72%
4.95%
—
11.42
Div yield (avg)%
26.21
26.88
26.62
28.80
29.74
28.60
26.65
26.12
26.68
27.55
24.33
26.68
26.78
80
28.66
Payout ratio%
19.27
19.81
18.96
18.56
18.77
16.03
14.40
14.61
13.91
15.26
20.32
14.61
17.30
84
206.2
Shares (diluted)M
195.8
186.6
200.0
209.9
202.3
192.9
198.8
210.3
225.8
235.8
205.9
3.11%
2.16%
32
28.07
Buyback yield%
3.36
2.80
4.42
3.30
2.62
0.40
0.40
2.93
0.87
3.13
8.15
0.87
2.87
92
1.353
D/E ratiox
1.544
1.632
1.531
1.682
1.705
1.813
1.689
1.548
1.402
1.488
1.034
1.548
1.590
49
3.487
Enterprise value$B
2.399
2.423
2.366
2.371
2.048
2.155
1.904
1.855
1.869
1.628
2.652
(4.49%)
(4.02%)
79
2.137
LT debt$B
0.420
0.437
0.481
0.472
0.501
0.504
0.452
0.422
0.447
0.490
5.563
(0.46%)
0.12%
62
Revenue
$5.004B
8.29%
1.00×
Cost of revenue
$2.182B
7.57%
0.94×
Operating expenses
$1.109B
9.11%
1.08×
Property and equipment
21.04%
Cash and investments
16.47%
Spread over hurdle
74.38%