5.374
Revenue$B
4.732
4.985
5.184
5.293
5.440
5.512
5.825
6.028
6.158
6.301
5.502
2.98%
3.38%
7
2.34
Revenue growth%
21.79
24.58
26.14
27.56
28.60
26.91
27.38
24.65
26.00
23.94
15.52
26.00
26.07
78
24.78
Gross margin%
22.14
21.79
21.97
19.83
19.40
17.23
18.99
16.98
16.56
19.28
15.93
17.23
19.34
57
16.91
Operating margin%
19.51
22.20
21.42
22.52
23.95
23.21
21.85
20.01
18.54
17.92
19.47
20.01
21.64
89
4.24
Net margin%
5.00
2.37
0.40
3.31
2.64
1.33
2.88
3.09
3.54
1.66
3.09
2.88
2.76
43
29.05
P/E ratio (avg)x
17.89
16.64
17.12
18.38
19.85
18.35
18.39
21.21
20.40
19.41
29.60
19.41
18.39
84
7.275
EV/EBITx
41.22
41.83
39.08
37.71
42.66
42.01
48.02
48.96
48.96
54.47
19.25
48.96
42.33
35
21.08
FCF yield (avg)%
6.84
8.17
10.49
12.01
13.68
12.78
15.65
16.68
17.34
17.48
3.97
16.68
13.23
7
14.10
FCF margin%
15.15
17.36
17.13
19.00
18.75
18.31
19.09
19.50
17.79
18.32
11.18
18.32
18.31
31
0.828
FCF / Net incomex
0.537
0.466
0.418
0.376
0.361
0.312
0.294
0.275
0.252
0.228
1.753
0.275
0.336
94
25.59
ROIC%
12.73
10.13
12.08
9.43
10.76
11.56
8.80
7.76
5.14
7.04
22.18
7.76
9.78
25
12.31
Return on equity%
3.98
4.06
3.86
1.86
0.40
0.40
2.54
4.35
2.84
0.46
5.54
2.54
2.69
58
21.27
Return on assets%
4.65
7.50
10.24
9.35
10.46
9.58
12.09
10.84
12.43
11.99
15.19
11.99
10.35
37
16.01
EPS$
15.54
16.31
18.38
20.68
20.19
20.67
19.33
20.26
20.11
20.15
16.57
(0.04%)
2.84%
—
29.37
EPS growth%
4.44
5.97
4.03
5.46
8.23
8.46
6.65
5.51
4.00
1.67
3.39
5.51
5.49
76
8.07
Bookvalue per sh$
6.97
7.05
7.37
7.93
8.46
8.00
9.31
9.02
10.06
10.20
3.59
3.82%
5.11%
—
6.22
FCF per share$
3.26
3.63
3.51
3.84
3.54
3.63
3.79
4.00
3.59
3.50
5.40
(0.18%)
1.34%
—
12.69
Dividend per sh$
6.72
6.25
7.12
6.93
7.29
7.88
8.59
7.91
7.35
6.71
14.35
(1.64%)
0.80%
—
2.11
Div yield (avg)%
26.77
28.78
30.39
33.12
31.86
30.43
29.61
27.86
30.50
29.37
10.56
29.61
30.00
54
11.50
Payout ratio%
15.44
15.02
15.43
18.12
20.79
23.21
24.72
25.66
26.74
29.21
11.20
25.66
22.00
91
271.4
Shares (diluted)M
225.0
212.7
190.5
176.3
165.6
159.9
140.5
149.9
144.0
157.8
267.4
(0.96%)
(3.49%)
10
13.52
Buyback yield%
21.34
19.40
16.79
14.03
15.21
13.31
11.63
14.04
12.30
10.16
5.22
12.30
14.04
59
0.869
D/E ratiox
2.516
2.785
3.110
3.580
4.024
4.175
4.561
4.860
5.598
5.736
1.189
4.860
4.100
87
3.151
Enterprise value$B
4.389
4.582
5.386
5.237
5.156
5.064
5.421
5.265
5.251
5.568
5.390
1.55%
3.91%
51
5.838
LT debt$B
6.213
7.225
8.234
9.944
9.795
11.17
12.67
14.31
16.66
17.80
0.564
12.69%
11.36%
78
Revenue
$6.301B
3.38%
1.00×
Cost of revenue
$3.777B
3.28%
0.99×
Operating expenses
$1.553B
3.36%
1.00×
Goodwill & intangibles
22.61%
Property and equipment
14.32%
Spread over hurdle
25.84%