141.3
Revenue$B
553.8
557.4
574.6
586.6
595.2
622.6
649.5
654.4
672.9
705.3
157.6
3.45%
2.60%
6
23.52
Revenue growth%
16.08
16.91
14.81
15.10
15.92
15.96
14.43
11.47
13.98
13.55
17.31
13.98
14.96
94
3.46
Gross margin%
9.35
11.89
9.72
12.18
10.81
13.56
11.95
10.33
12.61
10.64
10.07
11.95
11.35
20
19.88
Operating margin%
21.72
21.00
22.40
21.97
21.15
21.44
20.42
19.46
21.33
21.19
11.02
21.19
21.26
94
17.17
Net margin%
17.44
19.01
18.25
19.89
19.76
18.18
16.31
16.29
14.82
16.26
2.62
16.29
17.81
51
30.42
P/E ratio (avg)x
14.75
16.48
15.48
16.95
16.92
18.28
16.68
16.23
15.59
15.70
12.83
16.23
16.36
67
12.93
EV/EBITx
40.04
42.91
48.21
56.72
57.41
54.14
56.77
61.72
68.65
77.33
18.96
61.72
56.75
59
25.60
FCF yield (avg)%
12.89
14.50
15.91
13.56
16.07
15.82
14.37
14.18
15.76
13.83
17.85
14.37
14.43
63
6.15
FCF margin%
0.40
3.04
1.25
3.29
6.00
5.94
4.86
2.43
2.28
1.28
24.78
2.43
2.74
58
1.762
FCF / Net incomex
0.219
0.217
0.234
0.239
0.275
0.283
0.265
0.270
0.259
0.269
1.207
0.269
0.262
24
22.99
ROIC%
13.45
12.31
10.79
10.47
9.73
10.43
13.25
11.17
13.77
14.79
8.23
13.25
11.74
21
24.18
Return on equity%
28.58
29.36
27.18
26.17
23.98
24.90
26.39
28.47
31.12
31.42
4.11
28.47
27.82
86
5.94
Return on assets%
12.38
14.86
14.34
13.59
12.84
13.38
11.45
9.52
10.04
10.65
6.88
10.65
12.61
84
41.96
EPS$
62.72
59.84
62.37
66.80
70.76
76.00
71.05
70.19
67.56
69.03
46.45
(0.49%)
2.05%
—
15.15
EPS growth%
34.11
35.65
34.86
35.85
36.89
34.91
33.19
31.96
32.84
32.74
13.77
32.84
34.48
66
24.14
Bookvalue per sh$
36.13
34.73
40.69
38.13
42.38
46.37
48.82
55.48
54.65
54.58
23.19
5.19%
5.48%
—
65.16
FCF per share$
19.57
19.77
22.81
26.82
31.08
36.71
42.44
44.09
52.54
61.88
65.82
14.77%
14.03%
—
34.31
Dividend per sh$
20.59
21.87
25.20
23.89
23.77
26.77
30.75
29.09
28.82
27.08
17.91
2.64%
2.63%
—
19.18
Div yield (avg)%
7.91
9.55
7.65
8.17
6.97
5.68
3.82
2.61
5.59
7.83
11.70
5.59
7.31
61
23.71
Payout ratio%
15.47
18.15
16.36
15.85
13.22
12.76
15.07
17.03
15.78
16.90
2.63
15.78
15.82
38
9.252
Shares (diluted)B
11.37
11.29
10.85
9.956
9.541
9.303
10.20
10.86
10.93
12.26
8.888
5.14%
1.06%
65
16.12
Buyback yield%
14.63
16.76
13.77
12.27
10.18
10.27
8.62
5.79
3.99
6.09
24.61
6.09
10.22
35
0.248
D/E ratiox
1.626
1.882
1.817
1.970
2.038
2.018
2.207
2.277
2.587
2.808
1.680
2.277
2.028
52
143.4
Enterprise value$B
881.8
1,042
1,076
1,195
1,365
1,611
1,903
2,096
2,493
2,997
424.8
17.02%
14.80%
31
370.4
LT debt$B
216.0
209.9
185.7
168.5
166.9
152.6
150.7
133.7
120.8
133.1
274.3
(4.43%)
(4.36%)
57
Revenue
$705.3B
2.60%
1.00×
Cost of revenue
$434.9B
2.59%
1.00×
Operating expenses
$113.7B
2.51%
0.99×