2.174
Revenue$B
1.756
1.777
1.840
1.853
1.877
1.940
1.933
1.963
2.003
2.034
2.300
1.62%
1.65%
63
14.30
Revenue growth%
23.62
21.47
19.11
16.20
15.72
18.02
19.88
22.74
25.44
22.50
6.61
22.50
20.67
33
20.27
Gross margin%
26.80
25.00
26.89
29.65
30.80
33.47
33.19
35.52
33.64
32.49
28.10
33.47
31.65
40
5.40
Operating margin%
22.38
23.25
24.83
26.09
27.38
26.74
27.15
28.90
31.19
33.27
14.23
28.90
26.94
64
2.07
Net margin%
21.68
20.87
20.18
22.79
21.72
20.72
18.12
18.56
19.63
20.93
3.87
19.63
20.79
79
12.22
P/E ratio (avg)x
38.51
37.84
38.35
40.69
43.01
48.34
47.20
54.13
52.40
51.83
37.37
51.83
45.11
58
16.71
EV/EBITx
17.94
17.10
19.70
18.90
21.40
20.24
22.14
22.37
24.38
27.74
37.07
22.37
20.82
23
10.61
FCF yield (avg)%
16.85
19.67
19.83
18.50
15.77
17.16
16.08
14.72
12.24
14.17
10.06
14.72
16.47
13
29.31
FCF margin%
7.40
8.60
9.20
7.73
7.66
9.87
10.33
11.05
11.77
9.94
8.31
10.33
9.53
29
1.424
FCF / Net incomex
2.219
2.519
2.653
2.879
3.364
3.422
3.734
4.088
4.416
4.606
0.968
4.088
3.393
72
13.56
ROIC%
18.60
19.80
19.71
19.40
18.53
18.85
18.84
20.36
18.06
15.87
25.00
18.84
18.84
48
29.06
Return on equity%
19.42
20.44
17.46
17.43
17.74
18.71
16.23
18.42
21.36
22.57
25.08
18.71
18.56
59
15.19
Return on assets%
13.05
13.84
15.80
13.48
11.24
14.20
11.65
14.30
16.36
13.41
15.87
14.20
13.66
22
6.26
EPS$
2.85
3.24
3.22
3.25
3.44
3.75
3.80
3.52
3.95
4.29
6.79
4.50%
4.71%
—
19.88
EPS growth%
24.65
24.65
26.90
25.24
27.72
27.31
29.42
28.39
29.99
29.47
25.94
29.42
27.52
46
7.67
Bookvalue per sh$
7.97
8.43
8.58
7.94
8.56
8.66
9.23
10.07
11.48
11.17
3.85
5.47%
2.61%
—
1.37
FCF per share$
5.34
5.75
5.65
5.66
5.60
5.81
6.19
5.80
5.59
5.90
2.58
1.04%
(0.10%)
—
7.57
Dividend per sh$
1.79
1.86
1.63
1.62
1.54
1.48
1.38
1.36
1.41
1.49
5.86
(0.55%)
(2.90%)
—
10.38
Div yield (avg)%
30.75
29.29
27.42
28.39
26.73
25.95
24.87
27.55
30.39
27.94
16.60
27.55
27.74
40
9.98
Payout ratio%
5.32
5.14
5.99
6.55
4.32
6.91
5.84
6.08
3.78
2.50
22.55
5.84
5.58
47
206.6
Shares (diluted)M
272.8
254.2
257.9
273.2
298.0
305.5
293.4
311.2
290.0
316.5
209.7
1.21%
0.84%
84
4.75
Buyback yield%
22.56
21.75
24.68
26.24
25.37
26.05
27.76
28.08
30.98
33.29
4.00
28.08
26.14
78
1.164
D/E ratiox
1.645
1.466
1.425
1.392
1.536
1.404
1.300
1.290
1.155
1.014
0.105
1.290
1.398
17
1.686
Enterprise value$B
0.292
0.277
0.266
0.242
0.249
0.222
0.235
0.225
0.210
0.194
1.803
(4.83%)
(4.37%)
81
2.125
LT debt$B
3.010
3.525
3.943
3.808
3.693
4.213
4.449
4.927
4.834
5.018
2.231
6.32%
5.28%
27
Revenue
$2.034B
1.65%
1.00×
Cost of revenue
$1.186B
1.35%
0.97×
Operating expenses
$267.7M
2.76%
1.11×
Property and equipment
19.50%
Cash and investments
14.48%
Spread over hurdle
19.94%