120.7
Revenue$B
105.1
112.4
118.0
125.8
135.4
144.7
158.0
170.1
183.4
196.3
133.4
7.71%
6.98%
50
22.47
Revenue growth%
27.41
28.14
26.98
25.07
24.21
27.17
28.24
27.23
30.07
31.63
7.99
28.24
27.32
16
15.77
Gross margin%
32.29
31.00
31.61
28.83
27.19
30.09
32.49
30.08
32.03
34.75
3.13
32.03
31.30
38
29.03
Operating margin%
28.02
30.31
28.77
26.79
24.62
22.87
23.63
22.22
19.49
17.09
24.51
22.22
24.12
21
24.27
Net margin%
26.57
26.64
24.82
27.04
26.58
27.51
24.90
26.11
26.40
26.27
2.08
26.27
26.48
38
16.59
P/E ratio (avg)x
23.09
23.13
27.20
28.09
27.95
29.09
32.64
33.68
34.77
37.49
25.84
33.68
28.59
44
28.19
EV/EBITx
20.20
20.81
17.98
17.67
19.05
18.61
18.76
19.51
19.77
20.15
16.18
19.51
19.28
67
2.87
FCF yield (avg)%
6.14
5.59
8.43
6.86
5.39
6.36
4.36
5.28
6.06
6.71
7.24
6.06
6.10
55
29.40
FCF margin%
1.97
1.49
0.40
0.40
0.40
0.40
0.40
0.40
2.15
2.30
25.00
0.40
0.40
7
0.397
FCF / Net incomex
1.363
1.526
1.731
1.681
1.706
1.859
1.912
1.923
1.770
1.675
0.352
1.859
1.718
28
3.56
ROIC%
32.52
30.25
31.55
31.87
34.12
34.15
35.81
37.01
37.77
35.95
10.06
35.95
34.14
80
3.85
Return on equity%
26.70
28.93
30.82
29.62
29.43
28.45
29.41
31.38
33.81
36.57
8.64
31.38
29.52
8
15.64
Return on assets%
5.29
2.68
0.98
0.40
3.33
3.67
5.61
8.49
6.41
3.42
23.17
5.61
3.54
20
123.01
EPS$
49.92
47.91
47.79
48.29
46.67
46.65
42.25
45.47
42.96
48.04
136.70
0.58%
(0.29%)
—
24.88
EPS growth%
27.90
24.99
24.20
26.10
25.55
26.72
24.72
25.24
26.81
28.22
2.30
26.72
25.82
7
79.58
Bookvalue per sh$
233.61
243.83
243.75
232.70
210.43
219.88
223.04
205.60
187.56
179.24
272.57
(3.16%)
(2.16%)
—
265.20
FCF per share$
206.35
199.41
201.54
204.71
198.49
189.58
198.25
223.71
253.72
269.92
187.30
6.34%
2.64%
—
166.39
Dividend per sh$
130.24
141.69
152.95
151.76
146.06
137.19
130.25
126.75
144.28
168.46
202.63
2.89%
2.64%
—
9.64
Div yield (avg)%
14.00
15.27
15.30
16.23
14.90
13.47
14.99
17.10
16.37
16.35
10.45
16.35
15.28
17
14.33
Payout ratio%
8.41
6.96
6.65
6.99
8.07
8.93
9.66
10.51
10.20
12.09
6.27
10.20
8.67
84
257.0
Shares (diluted)M
406.1
425.6
422.9
491.7
534.7
626.0
615.6
680.6
805.5
811.5
246.1
8.70%
8.88%
39
3.81
Buyback yield%
25.47
24.96
26.46
25.11
22.47
20.25
19.98
21.06
21.39
20.80
10.36
20.80
21.93
35
1.463
D/E ratiox
0.212
0.205
0.199
0.213
0.250
0.271
0.312
0.302
0.351
0.343
0.739
0.312
0.260
83
66.64
Enterprise value$B
23.40
23.05
22.53
23.69
21.29
18.78
17.66
16.40
15.55
15.41
70.76
(6.26%)
(3.65%)
80
113.7
LT debt$B
179.8
195.9
188.3
177.8
181.8
161.4
177.0
172.0
166.1
156.0
79.29
(3.01%)
(1.23%)
59
Revenue
$196.3B
6.98%
1.00×
Cost of revenue
$110.2B
6.85%
0.99×
Operating expenses
$25.84B
6.66%
0.97×
Property and equipment
16.46%
Spread over hurdle
(10.27%)