1.472
Revenue$B
3.431
3.636
3.730
3.965
4.162
4.311
4.529
4.819
5.045
5.273
1.502
4.84%
4.84%
76
20.83
Revenue growth%
2.64
4.88
5.13
6.60
6.21
4.45
3.77
3.79
6.02
5.76
14.49
4.45
5.01
27
12.70
Gross margin%
32.41
34.58
34.06
32.52
32.05
29.60
32.36
35.04
33.81
36.36
3.68
33.81
33.16
47
10.99
Operating margin%
27.94
26.53
28.32
31.09
33.75
32.73
33.83
33.16
34.41
32.64
13.59
33.16
32.69
53
9.86
Net margin%
6.89
4.56
3.89
5.87
5.49
8.27
7.81
5.79
6.56
6.48
2.26
6.56
6.18
62
24.26
P/E ratio (avg)x
19.46
22.16
23.40
25.21
24.44
23.93
24.51
25.70
25.06
24.87
33.49
24.87
24.47
55
28.68
EV/EBITx
35.96
39.82
44.67
44.44
44.38
48.98
51.12
49.11
48.38
47.15
33.13
48.98
45.91
27
29.31
FCF yield (avg)%
22.09
23.74
24.77
25.32
22.97
20.66
18.44
19.07
20.66
19.60
5.57
19.60
21.37
66
5.42
FCF margin%
27.69
24.81
21.98
19.46
21.91
24.80
22.12
23.73
24.45
23.02
26.85
23.73
23.37
32
0.173
FCF / Net incomex
0.890
0.871
0.929
0.901
0.878
1.021
0.957
1.094
1.163
1.185
0.876
1.094
0.943
85
28.57
ROIC%
8.56
8.32
5.56
8.33
6.35
4.58
2.70
3.76
5.06
7.61
15.55
4.58
5.96
66
17.94
Return on equity%
18.56
17.00
16.50
19.33
17.85
15.74
17.48
17.92
17.57
15.37
20.00
17.48
17.52
73
2.74
Return on assets%
14.03
14.13
16.35
13.71
12.32
12.43
13.81
16.55
18.72
15.95
15.28
15.95
14.08
34
58.74
EPS$
32.34
29.16
29.46
31.80
32.94
34.54
32.35
34.35
34.96
31.87
62.86
(0.66%)
(0.67%)
—
11.66
EPS growth%
3.19
5.30
2.57
1.33
0.40
0.40
3.31
5.57
8.51
8.77
18.22
5.57
3.25
34
33.83
Bookvalue per sh$
211.39
247.46
242.91
275.77
295.66
313.10
306.63
313.37
318.41
318.70
54.98
1.51%
5.66%
—
56.08
FCF per share$
88.05
80.51
78.06
80.51
81.60
71.23
64.47
57.98
53.52
52.14
52.79
(8.57%)
(5.69%)
—
95.49
Dividend per sh$
131.56
133.43
142.35
139.05
134.84
157.81
157.01
175.34
206.17
235.49
66.87
11.80%
5.52%
—
16.40
Div yield (avg)%
5.87
5.27
5.91
5.35
4.95
3.99
3.43
3.38
3.69
1.06
22.33
3.43
4.47
29
18.35
Payout ratio%
20.99
19.53
19.58
19.38
19.80
20.52
17.95
17.66
17.73
20.47
8.08
17.95
19.55
27
45.28
Shares (diluted)M
34.84
30.28
28.34
24.81
23.86
23.22
22.10
19.92
18.67
18.93
46.62
(4.52%)
(6.49%)
73
10.10
Buyback yield%
1.97
0.40
1.96
0.40
0.40
2.16
4.45
1.53
4.24
6.84
14.72
4.24
1.97
31
0.840
D/E ratiox
0.694
0.717
0.724
0.701
0.736
0.681
0.620
0.607
0.659
0.683
1.284
0.659
0.689
6
0.488
Enterprise value$B
7.418
8.294
7.809
8.843
9.333
10.00
10.67
11.19
11.21
12.00
2.568
5.15%
4.10%
87
3.011
LT debt$B
3.062
3.254
3.727
4.158
4.253
4.977
5.847
6.448
6.707
6.803
4.656
9.85%
10.03%
94
Revenue
$5.273B
4.84%
1.00×
Cost of revenue
$2.592B
4.94%
1.01×
Operating expenses
$853.8M
4.46%
0.96×
Property and equipment
17.15%
Goodwill & intangibles
15.17%
Spread over hurdle
30.85%