313.0
Revenue$B
372.7
373.7
384.4
395.2
387.5
380.0
387.7
384.0
388.0
396.1
329.3
0.44%
0.84%
83
23.08
Revenue growth%
18.69
20.91
21.05
21.67
20.45
22.64
24.97
26.82
25.15
25.43
29.91
25.15
22.16
38
7.03
Gross margin%
6.04
6.83
4.19
2.52
3.58
4.37
6.69
5.61
4.35
1.62
25.65
4.37
4.36
87
25.22
Operating margin%
18.62
20.70
19.64
22.49
23.61
21.82
20.24
23.10
24.37
23.00
20.52
23.00
22.15
81
17.73
Net margin%
18.13
17.38
18.85
19.17
20.70
22.30
24.60
26.04
25.67
26.55
12.62
25.67
21.50
91
35.37
P/E ratio (avg)x
35.38
37.81
38.52
42.02
38.60
41.34
43.76
49.21
51.94
48.69
31.19
48.69
41.68
87
34.80
EV/EBITx
65.87
67.58
67.37
66.28
70.25
70.27
70.73
74.01
81.08
94.53
25.24
74.01
70.26
53
11.09
FCF yield (avg)%
19.93
18.65
20.10
20.89
21.93
24.12
25.07
23.53
26.44
26.51
5.23
25.07
22.73
8
6.46
FCF margin%
14.15
11.31
10.11
8.02
6.09
7.22
10.14
7.53
7.43
9.45
23.09
7.53
8.74
14
0.138
FCF / Net incomex
1.594
1.773
1.964
1.954
2.008
1.904
1.915
2.007
2.112
2.203
0.108
2.007
1.959
76
29.78
ROIC%
14.89
16.16
18.69
16.79
16.54
14.67
14.66
14.74
14.46
15.91
21.61
14.67
15.40
73
26.92
Return on equity%
2.40
5.40
4.06
3.88
4.17
4.21
6.01
4.76
2.29
4.21
24.08
4.21
4.19
57
19.55
Return on assets%
26.76
24.40
22.83
19.91
21.85
24.56
21.74
22.04
24.66
22.47
4.71
22.47
22.65
58
46.42
EPS$
14.54
14.94
14.21
12.29
12.24
13.28
13.21
12.33
13.32
14.39
50.84
3.28%
(0.53%)
—
7.14
EPS growth%
24.10
22.05
20.20
23.00
22.92
22.68
24.87
22.29
21.86
21.01
9.29
22.29
22.48
60
11.32
Bookvalue per sh$
27.94
27.71
28.03
30.89
27.93
29.55
29.49
30.27
27.43
29.75
11.33
1.27%
0.27%
—
19.19
FCF per share$
28.84
32.38
35.90
34.56
31.38
30.99
34.18
32.53
32.90
36.47
31.37
3.05%
1.34%
—
11.29
Dividend per sh$
49.70
53.04
56.24
62.41
64.62
73.88
77.17
83.84
96.40
98.95
31.94
8.90%
8.73%
—
25.13
Div yield (avg)%
13.63
16.22
16.68
17.18
16.17
17.53
15.79
15.94
16.15
17.59
24.92
16.15
16.19
56
24.60
Payout ratio%
30.01
28.62
25.92
28.88
29.47
26.93
27.89
30.02
31.23
30.04
29.70
30.02
29.18
36
6.128
Shares (diluted)B
6.382
6.418
5.702
5.810
5.459
5.559
5.560
5.414
5.634
6.038
5.815
2.04%
(0.16%)
14
4.59
Buyback yield%
11.00
10.43
12.39
14.62
17.23
16.52
18.98
19.32
17.29
17.15
6.29
17.29
16.84
72
1.460
D/E ratiox
1.951
1.846
1.783
1.806
1.868
1.815
1.753
1.854
1.956
2.154
1.414
1.854
1.850
53
332.8
Enterprise value$B
46.89
49.49
52.98
57.62
61.06
55.14
51.42
52.29
46.72
50.08
37.41
(3.89%)
0.65%
60
116.9
LT debt$B
197.8
195.1
187.6
210.2
213.6
226.8
231.7
251.9
243.9
249.4
321.9
3.15%
2.74%
49
Revenue
$396.1B
0.84%
1.00×
Cost of revenue
$256.3B
0.85%
1.00×
Operating expenses
$74.84B
1.11%
1.03×
Property and equipment
17.46%
Goodwill & intangibles
16.63%