0.293
Revenue$B
4.300
4.501
4.753
5.005
5.243
5.523
5.939
6.433
6.929
7.322
0.311
6.91%
6.05%
39
22.58
Revenue growth%
14.17
12.32
12.68
12.58
11.45
14.29
14.98
16.81
14.94
12.85
20.27
14.94
13.51
44
26.67
Gross margin%
13.87
14.22
15.57
13.91
13.41
13.04
12.14
13.65
15.54
15.24
11.69
13.65
13.89
70
15.20
Operating margin%
12.85
15.42
17.76
20.44
18.63
15.89
15.46
14.88
12.54
14.99
20.46
14.99
15.44
80
7.62
Net margin%
30.87
29.06
27.31
24.33
21.98
22.04
22.58
20.59
20.46
17.49
4.25
20.59
22.31
32
34.84
P/E ratio (avg)x
25.00
26.50
25.13
22.34
20.33
17.25
18.12
18.67
17.88
16.82
20.99
17.88
19.50
94
35.42
EV/EBITx
29.21
29.35
29.85
29.64
29.22
33.53
34.72
38.02
41.44
45.18
18.22
38.02
31.69
58
3.60
FCF yield (avg)%
0.60
0.40
0.40
2.99
2.39
2.29
4.83
3.20
4.56
5.69
16.20
4.56
2.69
60
19.44
FCF margin%
22.51
25.21
25.02
24.73
22.68
22.60
21.89
21.97
19.34
19.31
23.96
21.89
22.56
52
1.058
FCF / Net incomex
0.621
0.601
0.551
0.471
0.485
0.423
0.376
0.381
0.389
0.350
0.888
0.381
0.447
55
21.15
ROIC%
3.75
2.28
3.05
5.17
6.60
7.47
8.73
8.52
7.24
9.21
21.34
8.52
6.92
48
9.23
Return on equity%
10.80
11.64
9.41
11.54
11.25
8.63
10.77
13.31
12.65
15.55
28.03
12.65
11.39
51
26.16
Return on assets%
15.87
14.46
14.96
11.96
10.78
9.21
10.94
10.17
8.73
6.41
12.77
9.21
10.86
93
7.33
EPS$
7.92
7.66
8.04
8.33
9.23
10.06
11.92
13.55
14.44
16.79
8.11
12.70%
8.53%
—
9.67
EPS growth%
18.52
19.78
20.95
19.39
20.12
18.96
17.06
18.51
18.55
20.64
17.11
18.55
19.17
72
2.01
Bookvalue per sh$
17.17
18.97
18.95
18.13
18.79
19.55
18.44
20.16
21.72
23.13
13.07
4.25%
3.82%
—
3.94
FCF per share$
15.24
14.12
13.58
14.03
16.20
16.98
17.30
17.96
16.76
15.85
11.77
(0.44%)
1.82%
—
11.06
Dividend per sh$
13.46
15.26
16.05
16.58
18.79
21.71
24.88
28.94
30.20
31.99
5.83
11.23%
8.63%
—
13.83
Div yield (avg)%
21.76
21.52
20.37
19.61
17.49
18.57
18.97
18.56
17.25
15.38
18.81
18.56
18.77
15
28.20
Payout ratio%
12.77
14.26
12.26
14.87
15.79
14.54
15.08
14.49
14.17
15.54
17.98
14.54
14.51
32
201.3
Shares (diluted)M
283.8
267.6
292.0
267.5
279.2
292.7
317.9
298.5
324.4
351.2
200.3
4.69%
2.48%
83
5.84
Buyback yield%
35.28
34.08
35.07
32.45
30.47
32.31
33.88
33.19
31.46
32.15
19.32
32.31
32.82
33
1.560
D/E ratiox
0.970
0.888
0.902
0.823
0.876
0.894
0.904
0.863
0.841
0.768
1.303
0.863
0.882
55
3.190
Enterprise value$B
4.593
4.745
5.287
4.746
4.841
5.273
5.493
5.439
4.929
5.388
2.894
2.17%
1.05%
88
4.047
LT debt$B
0.262
0.287
0.313
0.301
0.280
0.283
0.298
0.263
0.258
0.225
1.346
(4.32%)
(2.18%)
18
Revenue
$7.322B
6.05%
1.00×
Cost of revenue
$4.569B
6.40%
1.03×
Operating expenses
$877.9M
5.65%
0.96×
Property and equipment
19.64%
Spread over hurdle
18.82%