39.09
Revenue$B
76.73
77.47
77.47
78.47
80.06
81.40
83.13
83.25
82.12
81.44
43.15
0.34%
0.69%
27
9.02
Revenue growth%
22.89
20.03
18.55
17.00
17.39
17.67
18.70
15.76
14.59
15.75
28.31
15.76
17.53
18
6.74
Gross margin%
0.40
0.40
2.36
0.40
0.40
2.50
1.01
3.49
3.18
4.94
18.56
3.18
1.69
86
8.79
Operating margin%
17.89
19.09
21.40
19.72
17.46
18.75
19.49
21.26
20.07
21.28
27.69
20.07
19.61
42
29.74
Net margin%
21.77
22.03
20.57
18.08
20.09
19.42
19.71
17.17
16.71
18.51
9.58
18.51
19.57
14
36.71
P/E ratio (avg)x
12.55
12.53
12.78
14.15
14.18
14.00
13.82
13.56
14.01
13.61
27.52
13.82
13.72
56
36.23
EV/EBITx
7.318
7.556
8.139
7.448
7.637
8.468
7.995
7.108
6.589
7.128
36.63
7.128
7.502
10
25.59
FCF yield (avg)%
21.28
22.07
20.97
23.90
26.89
29.54
31.38
33.62
32.88
34.94
19.34
32.88
28.22
60
25.90
FCF margin%
16.25
13.82
12.42
12.44
14.94
13.05
15.78
17.11
16.45
15.39
21.86
15.78
15.17
87
0.832
FCF / Net incomex
0.651
0.749
0.791
0.929
1.099
1.242
1.372
1.551
1.781
1.775
1.389
1.551
1.170
64
5.28
ROIC%
12.63
12.94
12.99
12.18
9.19
11.48
13.67
11.65
10.11
10.81
10.72
11.48
11.91
58
28.35
Return on equity%
5.59
5.45
6.96
4.53
4.80
2.92
1.86
0.40
1.20
0.40
18.83
1.20
3.73
12
9.32
Return on assets%
13.83
15.70
14.79
15.04
13.95
13.00
15.11
15.59
14.07
14.22
18.66
14.22
14.51
8
94.37
EPS$
73.13
79.06
83.22
79.92
88.93
87.37
88.57
91.75
91.19
99.57
99.11
2.29%
2.03%
—
5.42
EPS growth%
15.54
14.56
12.91
14.34
12.10
12.51
9.69
9.05
7.59
9.44
3.42
9.44
12.30
87
38.43
Bookvalue per sh$
94.52
96.79
112.14
117.19
139.50
140.93
138.19
163.11
183.09
176.38
39.87
4.80%
6.87%
—
23.44
FCF per share$
51.22
44.84
43.83
44.69
39.67
42.03
39.65
34.59
32.72
29.88
73.01
(5.51%)
(6.67%)
—
92.32
Dividend per sh$
141.44
161.91
178.69
208.16
217.52
246.81
259.42
314.53
374.44
421.87
76.94
14.17%
12.69%
—
23.65
Div yield (avg)%
5.62
8.21
8.62
8.50
6.72
6.15
4.78
2.29
5.11
3.17
29.88
4.78
5.89
22
4.53
Payout ratio%
13.88
15.23
15.26
12.60
12.79
12.63
15.55
13.13
13.79
16.13
10.64
13.79
13.84
6
365.7
Shares (diluted)M
419.6
414.5
414.2
386.0
436.1
440.4
475.2
529.9
538.8
554.0
375.2
4.90%
3.75%
27
9.65
Buyback yield%
0.69
2.02
0.40
2.14
3.63
1.27
0.83
0.40
0.40
0.40
8.60
0.40
0.76
16
0.347
D/E ratiox
0.353
0.363
0.350
0.344
0.337
0.370
0.403
0.401
0.413
0.469
0.357
0.403
0.367
67
6.413
Enterprise value$B
62.10
57.24
54.17
50.52
53.83
51.11
45.04
46.73
46.16
46.63
28.88
(2.83%)
(2.62%)
32
31.23
LT debt$B
27.15
26.80
29.23
27.81
31.88
30.55
33.75
38.71
37.29
40.42
64.98
4.86%
4.76%
59
Revenue
$81.44B
0.69%
1.00×
Cost of revenue
$53.37B
0.75%
1.01×
Operating expenses
$16.73B
(0.10%)
0.92×
Goodwill & intangibles
18.47%
Property and equipment
16.31%
Spread over hurdle
(12.79%)