11.75
Revenue$B
7.295
7.678
8.400
8.840
9.537
10.46
11.22
11.89
12.96
14.15
12.01
8.21%
7.68%
30
10.76
Revenue growth%
33.92
31.84
29.26
32.05
29.44
30.62
32.98
31.04
29.80
30.96
5.77
30.96
31.00
91
7.66
Gross margin%
22.97
21.40
19.43
21.44
19.27
21.05
21.66
22.94
20.93
19.10
7.38
21.05
21.22
63
2.60
Operating margin%
14.17
12.01
14.25
15.78
18.15
19.69
18.11
18.49
19.79
21.71
11.68
19.69
18.13
22
4.20
Net margin%
10.15
7.63
7.20
7.91
6.51
7.96
7.47
5.54
6.21
6.46
12.61
6.46
7.33
80
33.47
P/E ratio (avg)x
10.41
10.06
9.315
10.04
9.274
8.813
9.906
11.28
11.07
11.05
20.28
11.05
10.05
16
16.68
EV/EBITx
11.27
12.07
12.08
12.12
12.27
13.95
14.56
17.02
17.39
18.87
18.44
17.02
13.11
79
7.63
FCF yield (avg)%
13.72
11.03
11.40
13.79
15.46
13.00
12.61
12.44
15.03
13.91
29.13
13.00
13.36
53
3.74
FCF margin%
30.02
29.65
32.24
32.37
29.71
30.71
33.51
35.12
35.86
35.18
29.03
35.12
32.30
86
1.248
FCF / Net incomex
1.127
1.035
1.010
0.885
0.756
0.784
0.757
0.781
0.660
0.640
0.788
0.757
0.783
90
10.41
ROIC%
1.75
4.29
6.23
5.15
2.72
2.42
1.66
0.40
2.26
0.61
18.21
1.66
2.34
76
9.20
Return on equity%
13.95
14.22
13.86
12.85
13.06
12.01
12.21
9.41
9.13
10.28
14.15
10.28
12.53
81
10.39
Return on assets%
6.44
3.58
6.17
4.97
5.97
3.48
2.27
2.82
3.72
5.91
2.34
3.48
4.34
66
11.65
EPS$
5.18
5.22
5.00
5.17
5.03
5.47
5.21
5.77
5.65
5.54
12.29
1.96%
(0.62%)
—
22.78
EPS growth%
15.69
18.27
19.24
21.53
21.14
22.56
23.51
22.00
22.28
23.35
2.51
22.56
21.76
42
4.93
Bookvalue per sh$
8.63
9.28
8.76
9.63
10.02
11.28
12.08
12.13
12.91
13.68
5.22
6.43%
4.62%
—
6.67
FCF per share$
3.12
3.68
4.06
4.38
5.01
5.11
5.40
5.70
5.81
6.76
2.56
6.18%
8.19%
—
10.55
Dividend per sh$
13.33
12.34
11.58
12.83
12.65
11.80
12.89
13.62
14.87
15.07
9.46
3.56%
0.78%
—
5.39
Div yield (avg)%
3.00
0.40
0.40
1.36
3.50
2.26
0.40
2.72
3.45
3.50
11.25
2.72
2.49
41
9.92
Payout ratio%
16.22
13.25
12.86
11.92
12.59
12.58
15.39
13.09
13.39
16.24
19.10
13.39
13.17
64
382.5
Shares (diluted)M
290.9
271.4
284.1
273.8
298.3
278.2
256.3
271.6
238.9
230.3
365.1
(5.04%)
(2.38%)
33
19.37
Buyback yield%
21.42
22.19
19.73
22.00
23.38
21.79
19.14
18.63
16.83
14.83
6.74
18.63
20.58
81
0.817
D/E ratiox
1.121
1.040
1.016
1.033
1.053
1.090
1.237
1.425
1.526
1.504
0.689
1.425
1.105
55
5.701
Enterprise value$B
12.32
12.84
13.95
12.55
11.36
10.99
10.07
10.83
11.71
11.47
17.18
0.19%
(1.19%)
52
16.48
LT debt$B
21.32
24.30
27.81
30.27
32.18
35.57
42.47
41.15
40.29
47.23
6.310
7.97%
8.55%
81
Revenue
$14.15B
7.68%
1.00×
Cost of revenue
$7.913B
7.82%
1.01×
Operating expenses
$3.154B
7.99%
1.03×
Property and equipment
16.50%
Spread over hurdle
(0.47%)