208.5
Revenue$B
138.2
144.2
153.7
161.1
175.6
186.2
201.2
216.0
227.8
239.7
232.2
6.42%
6.25%
62
4.62
Revenue growth%
26.13
28.22
29.14
31.40
33.81
34.28
33.51
35.55
36.80
35.93
3.58
35.55
33.66
40
17.62
Gross margin%
9.63
8.12
8.37
6.32
3.74
2.95
3.13
5.08
5.28
2.68
21.88
3.13
5.18
50
25.56
Operating margin%
10.82
11.83
10.54
11.09
11.56
11.45
11.69
13.47
13.66
14.48
24.48
13.47
11.63
6
5.96
Net margin%
25.23
26.87
28.46
28.22
30.04
30.98
28.13
30.68
32.66
30.01
8.96
30.68
29.24
74
33.19
P/E ratio (avg)x
12.95
13.07
14.94
14.54
15.81
16.49
18.13
17.39
17.26
17.95
18.33
17.39
16.15
34
25.05
EV/EBITx
29.25
27.40
27.72
29.98
32.32
34.27
32.79
33.12
35.10
30.16
11.45
33.12
31.24
8
16.12
FCF yield (avg)%
14.06
12.72
15.03
12.54
11.45
8.97
9.73
7.75
7.79
10.37
23.79
8.97
10.91
93
13.46
FCF margin%
10.88
12.64
9.80
10.94
12.79
12.91
14.49
14.78
13.99
14.35
16.54
14.35
12.85
81
1.680
FCF / Net incomex
1.923
2.268
2.294
2.254
2.200
2.561
2.870
2.749
2.888
3.316
1.235
2.870
2.427
13
10.37
ROIC%
27.12
25.87
23.52
23.39
24.86
24.57
24.51
25.41
27.46
25.46
17.45
25.41
25.14
58
12.85
Return on equity%
23.11
23.03
25.90
25.26
26.43
27.66
25.56
27.09
29.56
27.51
12.41
27.51
26.16
85
17.71
Return on assets%
18.14
17.00
16.12
17.87
18.27
20.22
22.71
25.10
25.12
25.78
4.29
25.10
19.24
27
50.78
EPS$
43.68
47.44
51.98
49.16
46.17
49.82
49.07
48.26
44.55
38.45
55.16
(3.59%)
(1.66%)
—
8.54
EPS growth%
23.23
25.55
25.17
26.92
27.08
25.90
24.30
26.25
24.11
24.68
9.52
24.68
25.36
42
173.69
Bookvalue per sh$
171.87
163.14
156.12
159.18
151.62
164.64
171.37
186.58
201.99
206.04
46.36
6.33%
2.03%
—
165.38
FCF per share$
182.21
211.57
228.60
268.08
308.49
301.82
310.23
362.65
426.44
461.24
113.01
8.38%
10.95%
—
26.80
Dividend per sh$
185.74
187.43
213.98
243.91
235.61
270.98
271.89
301.91
299.36
308.07
75.15
5.51%
4.91%
—
5.98
Div yield (avg)%
7.00
9.70
10.55
9.18
7.59
6.25
4.35
2.91
5.38
6.97
2.93
5.38
6.98
38
18.86
Payout ratio%
15.57
13.34
13.33
10.56
11.11
12.73
10.31
10.14
7.84
9.56
5.95
10.14
10.84
31
390.8
Shares (diluted)M
410.7
413.3
390.4
354.8
340.5
359.0
338.4
346.4
365.4
395.1
406.0
3.02%
(0.01%)
90
7.01
Buyback yield%
15.01
14.68
15.04
17.41
20.34
21.24
18.94
21.30
24.28
25.92
26.72
21.30
19.64
48
0.387
D/E ratiox
0.326
0.360
0.415
0.427
0.441
0.456
0.523
0.562
0.535
0.556
0.278
0.535
0.448
26
207.0
Enterprise value$B
90.61
83.89
71.70
61.78
63.65
66.27
70.52
61.06
60.19
61.05
137.3
(0.83%)
(3.36%)
65
165.5
LT debt$B
207.6
245.6
267.0
292.5
343.1
380.5
391.4
425.1
453.5
490.7
146.7
7.42%
9.24%
23
Revenue
$239.7B
6.25%
1.00×
Cost of revenue
$147.8B
6.36%
1.01×
Operating expenses
$24.82B
5.60%
0.94×
Property and equipment
19.53%
Spread over hurdle
35.90%