10.35
Revenue$B
11.28
11.53
11.80
12.31
12.70
12.92
13.30
13.56
14.04
14.90
11.08
3.25%
2.99%
91
6.67
Revenue growth%
26.29
24.84
27.60
29.44
29.02
27.66
24.88
25.78
25.79
26.35
17.38
25.79
26.32
37
18.84
Gross margin%
12.25
14.23
16.64
18.70
16.37
13.93
13.93
11.28
9.89
10.95
4.39
11.28
13.93
85
14.19
Operating margin%
8.54
7.83
10.64
13.24
11.80
12.15
11.47
9.84
8.24
10.20
6.05
10.20
10.42
9
15.43
Net margin%
2.64
0.67
0.40
3.17
5.32
8.29
9.11
11.07
8.77
9.33
17.46
9.11
6.81
80
19.74
P/E ratio (avg)x
31.95
34.82
36.21
33.86
35.91
30.63
31.01
32.75
28.41
29.03
27.09
30.63
32.35
20
31.85
EV/EBITx
7.986
7.554
8.646
9.955
11.33
11.25
11.67
11.89
11.20
10.51
21.50
11.25
10.85
67
24.95
FCF yield (avg)%
9.39
7.51
9.97
9.29
8.62
8.76
9.94
9.51
10.86
8.74
11.30
9.51
9.34
26
28.85
FCF margin%
9.57
10.55
10.59
12.23
9.40
11.24
11.09
9.93
8.65
7.34
14.50
9.93
10.24
91
0.300
FCF / Net incomex
1.448
1.400
1.479
1.357
1.324
1.465
1.484
1.608
1.637
1.671
1.508
1.608
1.472
5
4.47
ROIC%
12.52
13.77
10.83
10.14
12.76
13.95
12.65
14.45
12.66
12.32
28.53
12.66
12.66
60
17.03
Return on equity%
19.94
21.51
21.84
19.77
18.17
18.86
19.68
19.17
21.28
22.60
14.37
19.68
19.86
31
10.20
Return on assets%
14.62
16.23
13.97
16.60
15.14
17.49
19.67
17.48
15.61
17.39
2.83
17.48
16.41
91
17.38
EPS$
27.74
32.00
32.39
33.81
33.42
36.01
33.77
39.06
43.51
41.60
18.84
4.48%
3.33%
—
5.16
EPS growth%
28.96
26.63
25.13
23.31
21.27
21.43
23.98
25.83
26.10
23.15
27.36
23.98
24.55
79
38.00
Bookvalue per sh$
27.45
26.57
26.89
24.05
23.45
21.76
23.09
21.86
20.80
21.61
56.54
(1.63%)
(1.58%)
—
50.30
FCF per share$
43.40
44.45
43.79
51.04
50.86
54.73
62.84
74.57
74.90
84.31
38.67
10.64%
7.05%
—
52.83
Dividend per sh$
22.39
22.75
22.82
25.37
27.33
30.90
32.42
33.45
38.06
41.87
49.22
8.91%
6.00%
—
24.65
Div yield (avg)%
9.16
11.95
10.24
12.31
13.54
11.37
11.96
10.96
11.65
14.51
19.62
11.65
11.80
58
6.74
Payout ratio%
15.12
16.88
14.62
13.81
13.96
15.52
17.33
17.39
20.16
17.57
6.10
17.39
16.20
48
100.3
Shares (diluted)M
157.6
184.2
210.1
209.5
224.8
213.9
245.6
270.9
308.7
321.5
98.65
7.42%
7.41%
43
5.23
Buyback yield%
16.22
15.76
17.59
17.47
18.11
20.09
19.06
18.16
15.90
12.96
26.91
18.16
17.53
55
1.465
D/E ratiox
1.264
1.282
1.404
1.649
1.915
1.882
1.891
1.951
1.978
2.081
0.435
1.951
1.886
61
9.238
Enterprise value$B
8.949
8.295
8.202
7.792
7.199
7.259
7.458
7.671
8.298
7.757
3.928
1.50%
(1.23%)
30
2.628
LT debt$B
9.095
9.896
9.669
11.12
12.60
12.33
13.34
13.94
15.30
15.22
5.568
3.85%
6.84%
52
Revenue
$14.90B
2.99%
1.00×
Cost of revenue
$6.492B
3.14%
1.01×
Operating expenses
$3.382B
2.59%
0.96×
Goodwill & intangibles
17.17%
Property and equipment
16.76%
Spread over hurdle
17.92%