142.2
Revenue$B
140.6
150.4
154.8
164.8
175.2
185.0
193.3
201.9
214.3
227.3
148.8
5.34%
5.35%
54
21.30
Revenue growth%
13.88
15.35
18.11
20.55
19.10
18.43
16.81
18.29
16.44
17.74
8.91
17.74
17.92
35
22.23
Gross margin%
8.27
5.30
5.80
4.86
3.01
1.85
3.29
5.93
6.74
7.99
6.00
5.93
5.55
64
27.67
Operating margin%
29.79
26.95
25.72
26.22
23.41
20.97
23.16
21.91
24.39
24.89
13.79
23.16
24.64
58
15.65
Net margin%
25.07
25.67
28.23
26.72
25.70
22.92
20.22
20.56
22.92
25.08
7.11
22.92
25.07
11
7.517
P/E ratio (avg)x
23.12
24.35
23.15
24.56
22.93
23.61
22.69
19.78
18.65
19.64
21.32
19.78
23.03
57
20.22
EV/EBITx
21.41
21.40
22.71
22.58
21.30
20.22
22.86
21.74
23.83
25.45
8.918
22.86
22.16
20
13.61
FCF yield (avg)%
23.21
21.10
20.26
20.45
21.06
22.67
24.35
23.62
23.30
24.91
8.37
23.62
22.94
80
21.51
FCF margin%
18.51
17.23
14.82
14.26
11.95
14.06
17.02
16.64
18.58
16.77
26.31
16.77
16.70
78
1.110
FCF / Net incomex
0.423
0.484
0.516
0.568
0.575
0.602
0.601
0.680
0.681
0.673
1.031
0.673
0.588
67
9.45
ROIC%
8.17
5.45
5.96
3.57
1.18
0.40
0.40
0.44
0.40
2.27
25.23
0.40
1.72
39
27.79
Return on equity%
23.06
26.04
26.52
26.84
28.66
29.22
27.12
25.92
28.00
25.09
16.54
27.12
26.68
87
20.35
Return on assets%
22.33
20.24
21.86
24.39
27.09
26.89
24.54
23.85
24.26
25.52
3.57
24.54
24.32
92
243.65
EPS$
53.50
52.54
56.30
51.68
48.42
48.00
42.63
47.16
47.78
42.45
268.00
(2.60%)
(1.39%)
—
23.07
EPS growth%
13.29
16.09
18.79
20.38
18.78
21.66
22.12
20.58
19.05
19.79
23.49
20.58
19.42
22
225.20
Bookvalue per sh$
159.09
153.65
157.42
157.68
176.71
178.11
191.59
204.58
185.48
175.69
210.51
(0.12%)
(0.03%)
—
108.58
FCF per share$
47.73
43.40
38.47
33.66
35.59
36.61
34.69
32.96
33.93
35.58
144.77
(0.01%)
(3.47%)
—
130.79
Dividend per sh$
242.36
268.31
261.47
285.74
314.00
312.45
310.50
339.04
329.49
341.99
238.30
1.72%
4.59%
—
14.66
Div yield (avg)%
21.11
20.81
18.80
17.87
17.53
18.55
16.87
16.47
18.88
16.77
27.33
16.87
18.21
35
14.16
Payout ratio%
31.14
31.63
31.95
34.72
32.55
34.22
32.94
33.31
33.03
35.25
28.27
33.31
32.99
77
449.6
Shares (diluted)M
428.1
441.8
429.0
480.9
511.1
540.2
497.8
573.8
659.0
622.4
439.4
4.02%
3.72%
48
11.31
Buyback yield%
13.28
14.23
17.14
14.97
13.19
16.02
18.48
15.56
13.86
11.64
20.38
15.56
14.60
10
0.993
D/E ratiox
0.104
0.093
0.099
0.090
0.077
0.077
0.068
0.061
0.062
0.054
1.047
0.062
0.077
54
189.1
Enterprise value$B
48.41
52.23
47.27
47.65
48.06
44.42
40.31
38.94
43.03
38.40
123.1
(4.39%)
(3.12%)
68
86.05
LT debt$B
58.98
59.45
58.66
64.72
57.06
62.00
65.80
73.11
67.92
67.70
77.69
3.48%
0.72%
10
Revenue
$227.3B
5.35%
1.00×
Cost of revenue
$159.1B
5.35%
1.00×
Operating expenses
$39.88B
5.83%
1.05×
Property and equipment
17.62%
Spread over hurdle
(25.00%)