8.210
Revenue$B
4.584
4.812
5.112
5.417
5.853
6.264
6.648
7.040
7.432
7.760
8.635
5.80%
6.24%
24
9.73
Revenue growth%
24.13
26.91
29.57
32.15
29.76
31.78
33.62
31.55
32.86
34.17
21.47
32.86
31.66
89
23.37
Gross margin%
10.45
11.98
9.76
7.35
7.83
5.16
7.71
9.37
12.00
9.71
8.99
9.37
9.54
32
21.84
Operating margin%
14.92
16.20
14.83
13.57
16.28
15.85
14.20
16.51
15.93
16.05
16.60
15.93
15.89
77
14.92
Net margin%
17.00
16.80
18.70
17.73
19.85
20.10
19.37
18.43
21.25
19.40
29.17
19.40
19.04
37
35.04
P/E ratio (avg)x
13.14
12.55
12.17
11.06
11.43
10.87
11.63
11.90
10.71
10.39
34.40
10.87
11.53
84
25.80
EV/EBITx
6.567
7.044
8.009
8.691
8.898
9.830
10.99
12.23
11.56
11.47
8.643
11.47
9.364
58
8.82
FCF yield (avg)%
18.46
19.31
19.74
16.79
15.30
15.20
18.10
19.49
21.63
21.45
4.35
19.49
18.88
26
20.04
FCF margin%
19.92
18.39
16.36
15.48
14.20
16.80
14.86
16.09
17.89
17.68
23.84
16.80
16.58
32
0.117
FCF / Net incomex
0.197
0.206
0.197
0.200
0.208
0.210
0.231
0.242
0.263
0.298
1.616
0.242
0.209
59
21.59
ROIC%
12.19
11.90
12.98
12.84
12.19
11.83
12.13
11.00
13.31
13.32
24.88
12.13
12.19
43
12.79
Return on equity%
8.81
6.79
5.76
3.39
6.09
6.14
5.34
3.48
2.47
0.73
28.04
3.48
5.55
32
5.07
Return on assets%
2.65
0.63
1.14
0.40
2.79
3.01
0.40
0.40
0.40
2.59
9.27
0.40
0.89
21
68.44
EPS$
265.97
279.42
310.39
305.08
308.77
320.43
347.27
371.95
406.68
369.97
74.70
3.68%
4.76%
—
23.41
EPS growth%
28.85
26.84
25.62
23.32
23.60
20.75
19.96
16.98
18.75
15.76
7.67
18.75
22.04
48
162.55
Bookvalue per sh$
145.59
139.00
124.17
110.62
121.83
137.30
131.25
137.54
140.72
149.87
156.62
4.23%
0.19%
—
137.95
FCF per share$
113.88
122.50
117.05
108.36
125.39
140.71
137.14
159.17
157.55
163.62
130.05
5.47%
4.44%
—
52.42
Dividend per sh$
219.51
206.05
229.30
228.70
261.92
265.97
300.12
300.68
299.28
328.21
132.07
4.62%
3.98%
—
16.37
Div yield (avg)%
20.85
18.24
17.14
14.22
13.47
12.77
11.73
12.31
11.52
8.98
20.62
11.73
13.12
86
2.54
Payout ratio%
25.65
28.43
29.60
27.20
24.40
24.60
24.51
25.56
27.58
26.85
13.69
25.56
26.25
6
42.95
Shares (diluted)M
58.39
57.90
59.65
60.76
55.53
63.31
61.89
69.43
73.22
71.19
43.09
5.09%
1.40%
94
19.02
Buyback yield%
0.44
0.40
2.24
4.60
1.92
0.64
1.98
3.27
0.79
0.40
2.86
0.79
1.36
21
1.581
D/E ratiox
1.911
2.239
2.675
2.843
2.840
3.319
3.767
4.202
4.360
4.632
1.621
4.202
3.081
32
0.487
Enterprise value$B
3.982
3.720
3.929
4.323
4.845
5.407
5.336
5.196
5.917
6.189
6.034
5.02%
3.63%
6
2.756
LT debt$B
2.242
2.362
2.559
2.907
3.137
3.282
3.075
3.492
3.781
4.292
3.037
6.47%
6.32%
62
Revenue
$7.760B
6.24%
1.00×
Cost of revenue
$4.347B
6.51%
1.03×
Operating expenses
$1.332B
5.51%
0.93×
Property and equipment
16.80%
Spread over hurdle
(4.62%)