84.87
Revenue$B
87.62
94.10
101.2
108.9
115.4
127.6
139.6
147.9
161.4
171.7
90.48
8.27%
7.77%
10
22.87
Revenue growth%
13.02
13.72
14.50
11.68
10.95
9.83
11.15
9.67
7.62
6.35
11.67
9.67
11.05
64
21.37
Gross margin%
11.38
9.84
12.19
11.62
12.40
10.86
11.80
12.27
14.27
13.76
22.31
12.27
12.00
54
29.30
Operating margin%
8.99
7.32
7.60
9.77
6.80
8.31
9.81
7.88
5.95
7.77
19.67
7.88
7.82
78
20.56
Net margin%
11.38
9.58
8.25
7.34
6.99
6.84
8.94
11.32
13.91
13.75
11.76
11.32
9.26
58
36.98
P/E ratio (avg)x
22.31
20.79
23.40
23.97
22.69
21.12
22.82
25.15
24.69
27.49
31.75
24.69
23.11
80
10.14
EV/EBITx
13.61
15.02
15.73
15.68
16.34
15.63
17.24
19.96
22.76
26.91
25.16
19.96
16.04
6
25.46
FCF yield (avg)%
6.41
7.43
5.04
2.78
4.09
2.97
5.23
2.93
1.01
0.40
15.18
2.93
3.53
69
15.92
FCF margin%
27.53
30.06
29.78
32.31
32.59
35.29
34.68
33.85
36.51
33.57
28.01
34.68
33.08
11
1.348
FCF / Net incomex
0.460
0.483
0.495
0.530
0.509
0.470
0.459
0.496
0.490
0.490
0.171
0.490
0.490
36
14.70
ROIC%
18.60
20.91
22.88
24.54
24.53
22.94
24.12
21.20
18.91
19.28
26.25
21.20
22.04
9
24.73
Return on equity%
12.24
12.50
11.71
10.45
11.50
9.43
12.38
13.77
14.29
11.83
10.52
12.38
12.03
80
10.31
Return on assets%
22.37
21.38
23.03
21.73
19.39
20.46
23.36
23.55
21.22
24.07
16.07
23.36
22.05
93
24.29
EPS$
23.13
21.96
21.85
20.48
21.13
21.65
20.85
19.98
21.38
20.26
24.88
(0.84%)
(1.81%)
—
11.12
EPS growth%
8.38
7.81
6.83
8.74
7.98
8.06
5.16
6.99
9.50
6.85
12.31
6.99
7.90
87
10.97
Bookvalue per sh$
47.00
56.31
57.27
58.39
68.26
67.75
67.37
78.26
78.04
78.64
42.29
2.87%
5.34%
—
8.82
FCF per share$
14.04
15.26
16.47
14.80
13.14
11.93
11.87
11.79
10.79
10.92
15.46
(3.65%)
(2.17%)
—
54.96
Dividend per sh$
31.45
32.90
36.90
42.63
44.44
42.94
49.51
48.91
55.50
56.52
38.72
4.93%
6.51%
—
9.76
Div yield (avg)%
9.73
6.86
6.33
7.28
9.83
9.90
12.72
10.09
11.60
14.39
23.70
11.60
9.86
9
27.82
Payout ratio%
30.11
31.21
30.57
30.54
29.43
28.09
30.31
32.33
31.79
33.53
17.82
31.79
30.55
15
1.629
Shares (diluted)B
2.218
2.414
2.482
2.563
2.591
2.678
2.573
2.671
2.734
2.825
1.590
1.74%
3.46%
10
27.33
Buyback yield%
22.10
24.35
27.05
28.00
27.80
29.92
29.57
30.16
27.59
27.73
26.16
29.57
27.76
91
1.273
D/E ratiox
1.919
2.068
2.111
2.101
2.126
2.391
2.362
2.744
2.900
2.707
0.205
2.707
2.244
93
111.6
Enterprise value$B
156.1
182.9
183.3
212.6
206.9
199.8
195.6
222.5
213.2
246.0
108.3
3.52%
4.02%
12
70.60
LT debt$B
202.7
216.6
215.8
210.8
235.4
224.7
224.7
256.0
268.2
296.2
40.14
4.70%
4.55%
6
Revenue
$171.7B
7.77%
1.00×
Cost of revenue
$100.2B
7.68%
0.99×
Operating expenses
$36.72B
8.40%
1.06×
Goodwill & intangibles
19.23%
Property and equipment
17.67%