2.698
Revenue$B
2.413
2.460
2.477
2.548
2.553
2.571
2.628
2.642
2.658
2.757
2.974
1.55%
1.64%
16
15.43
Revenue growth%
13.19
15.61
16.10
14.92
16.33
14.73
15.14
16.35
13.69
13.91
17.95
14.73
15.03
38
3.53
Gross margin%
9.86
9.28
10.14
8.83
8.10
5.53
4.25
5.76
4.10
1.68
6.36
4.25
6.93
26
20.89
Operating margin%
23.68
23.96
24.99
27.56
25.66
25.96
24.71
25.01
25.22
27.07
26.35
25.22
25.11
74
23.46
Net margin%
11.84
14.68
16.23
14.30
16.24
14.60
15.78
15.58
15.30
15.11
9.70
15.30
15.21
55
35.36
P/E ratio (avg)x
36.29
40.00
42.68
40.24
45.44
44.85
49.78
51.68
55.36
58.65
16.74
51.68
45.14
81
21.91
EV/EBITx
28.00
30.03
33.95
40.90
46.32
49.22
56.60
55.01
61.50
62.89
9.056
56.60
47.77
55
27.87
FCF yield (avg)%
22.67
20.98
23.55
25.41
28.01
27.68
25.45
26.52
27.06
28.52
18.96
27.06
25.99
47
10.15
FCF margin%
5.57
4.18
7.04
4.04
2.63
2.33
4.19
2.14
2.81
1.80
4.61
2.33
3.43
21
0.897
FCF / Net incomex
1.387
1.319
1.191
1.199
1.144
1.252
1.335
1.448
1.502
1.547
1.386
1.448
1.327
24
7.21
ROIC%
18.07
17.45
16.51
14.01
11.13
10.64
9.94
7.83
6.73
4.94
27.58
7.83
10.88
8
10.51
Return on equity%
10.50
8.83
10.47
7.59
4.98
4.44
6.16
4.86
3.32
4.79
16.66
4.79
5.57
26
8.38
Return on assets%
27.52
27.22
26.92
25.61
28.38
30.22
29.56
30.67
30.15
31.07
20.06
30.22
28.97
83
81.30
EPS$
124.04
116.40
114.38
120.51
124.10
123.73
128.85
146.33
144.28
163.87
83.49
5.72%
3.29%
—
15.52
EPS growth%
23.69
25.38
24.47
22.24
24.59
27.47
28.58
28.44
29.99
27.75
29.94
28.44
26.42
87
61.40
Bookvalue per sh$
86.76
89.52
102.25
97.41
111.22
124.67
132.43
132.22
132.93
151.52
88.50
6.38%
5.52%
—
14.24
FCF per share$
95.62
101.77
93.53
93.71
95.51
94.24
97.05
82.63
86.15
93.34
61.81
(0.46%)
(0.12%)
—
63.89
Dividend per sh$
95.59
102.57
100.04
115.54
132.98
128.46
152.87
166.96
179.79
175.04
54.57
5.65%
7.26%
—
10.06
Div yield (avg)%
22.22
19.44
21.85
20.53
23.03
21.94
20.52
21.46
23.53
23.86
11.05
21.94
21.90
51
4.49
Payout ratio%
0.40
0.40
0.40
0.45
3.39
4.68
6.93
7.43
10.02
12.03
25.01
7.43
4.03
14
43.14
Shares (diluted)M
70.88
70.54
69.60
83.18
99.01
98.08
101.6
103.8
121.0
130.6
43.28
5.69%
7.79%
84
5.56
Buyback yield%
11.15
12.51
14.32
16.25
17.96
15.32
16.90
17.02
16.39
17.45
14.26
16.90
16.32
44
0.686
D/E ratiox
1.198
1.154
1.219
1.362
1.391
1.284
1.306
1.238
1.346
1.519
1.247
1.306
1.295
25
1.443
Enterprise value$B
2.429
2.501
2.707
2.569
2.460
2.563
2.456
2.370
2.164
2.228
1.333
(1.97%)
(0.22%)
21
1.001
LT debt$B
1.233
1.234
1.285
1.134
1.192
1.108
1.036
0.923
0.902
0.871
1.281
(6.09%)
(3.40%)
51
Revenue
$2.757B
1.64%
1.00×
Cost of revenue
$1.462B
1.61%
1.00×
Operating expenses
$570.9M
1.56%
0.99×
Property and equipment
19.04%
Spread over hurdle
(18.02%)