133.6
Revenue$B
132.2
138.0
145.7
151.0
155.1
163.1
169.9
179.3
187.9
192.2
137.8
4.38%
4.02%
37
9.85
Revenue growth%
18.61
17.02
19.70
20.40
20.13
20.49
22.09
22.06
23.37
25.35
29.36
22.09
20.45
20
26.82
Gross margin%
0.40
1.58
0.40
0.40
2.76
0.40
1.54
0.71
1.57
3.26
10.04
1.54
1.12
13
2.61
Operating margin%
15.52
16.67
16.60
19.11
21.73
21.10
22.17
23.08
23.48
23.13
18.68
23.08
21.42
21
22.45
Net margin%
11.53
11.87
13.47
16.45
14.49
15.71
16.86
16.12
14.45
14.15
26.60
15.71
14.47
55
37.60
P/E ratio (avg)x
7.372
7.318
6.777
7.358
7.489
6.920
6.795
6.267
6.085
6.093
26.04
6.267
6.858
51
22.85
EV/EBITx
20.28
22.01
22.66
24.64
23.38
22.40
25.57
23.65
26.78
25.74
26.10
25.57
23.52
59
28.60
FCF yield (avg)%
21.68
20.16
19.86
16.96
16.31
18.21
21.05
19.18
19.94
20.23
22.44
19.94
19.90
68
16.27
FCF margin%
16.98
19.72
19.95
17.24
17.11
17.81
19.42
21.97
19.65
18.97
3.13
19.42
19.19
59
0.355
FCF / Net incomex
0.716
0.686
0.627
0.678
0.608
0.635
0.610
0.574
0.598
0.598
0.240
0.598
0.618
65
25.96
ROIC%
3.02
0.81
2.05
4.80
3.61
4.76
2.57
0.40
0.47
0.40
25.12
0.47
2.31
67
15.87
Return on equity%
5.23
7.91
5.13
4.82
3.96
6.62
7.10
4.27
7.02
4.35
25.32
6.62
5.18
8
15.39
Return on assets%
18.91
16.11
18.34
20.30
17.65
16.90
19.79
18.36
20.86
17.95
21.02
18.36
18.35
83
239.64
EPS$
102.04
111.34
120.25
120.75
109.04
122.04
114.36
108.10
118.43
131.70
260.14
3.85%
2.13%
—
8.74
EPS growth%
8.73
10.84
12.16
11.67
11.09
11.50
10.12
8.39
8.17
5.86
13.38
8.39
10.48
10
109.10
Bookvalue per sh$
221.36
225.11
218.65
219.83
192.83
182.04
195.19
202.26
215.54
230.31
92.12
3.62%
(0.51%)
—
134.43
FCF per share$
236.66
212.88
218.95
243.15
266.87
266.80
242.44
241.06
248.30
244.93
242.54
(1.70%)
(0.26%)
—
325.38
Dividend per sh$
159.46
167.21
198.26
195.89
208.31
228.30
263.20
284.69
296.92
309.12
125.59
8.21%
8.12%
—
28.08
Div yield (avg)%
18.08
18.88
19.23
17.19
19.99
19.77
19.87
20.21
22.50
24.96
21.27
20.21
19.82
49
24.76
Payout ratio%
16.19
15.14
12.32
11.53
13.63
14.98
13.20
11.26
9.73
8.43
2.68
11.26
12.76
10
239.4
Shares (diluted)M
244.8
240.2
251.6
289.9
312.2
342.0
365.5
401.9
369.2
411.8
252.4
5.69%
6.41%
90
29.65
Buyback yield%
1.05
1.35
3.58
1.77
1.19
0.40
1.78
0.40
1.88
2.37
14.68
1.78
1.56
72
0.540
D/E ratiox
1.603
1.878
2.021
2.281
2.230
2.621
2.539
3.025
3.317
3.902
1.531
3.025
2.410
31
27.11
Enterprise value$B
40.99
43.95
48.87
47.35
45.84
47.34
52.17
51.59
60.87
70.53
217.9
9.00%
5.26%
12
202.0
LT debt$B
234.2
232.3
247.6
253.6
295.8
301.9
335.5
363.9
391.6
409.8
221.2
6.74%
6.38%
12
Revenue
$192.2B
4.02%
1.00×
Cost of revenue
$120.0B
3.94%
0.99×
Operating expenses
$26.57B
4.87%
1.09×
Property and equipment
16.77%
Spread over hurdle
(15.88%)