68.58
Revenue$B
40.19
43.44
46.73
49.81
54.55
59.58
65.52
71.62
77.00
85.43
75.64
9.38%
8.71%
71
4.85
Revenue growth%
3.31
2.92
0.99
0.40
2.31
4.19
5.05
5.80
4.93
3.13
21.84
4.93
3.22
67
29.35
Gross margin%
18.83
18.98
18.46
15.75
18.12
19.96
20.86
21.96
21.21
19.87
11.56
20.86
19.42
79
10.14
Operating margin%
30.13
31.09
33.58
36.48
33.66
32.51
31.91
29.51
26.59
26.09
14.53
29.51
31.50
6
9.11
Net margin%
25.66
26.77
25.40
28.12
29.88
29.02
30.22
33.13
30.86
31.69
17.56
30.86
29.45
74
30.56
P/E ratio (avg)x
36.30
34.77
39.11
41.80
44.90
43.86
50.66
52.00
59.58
57.21
16.66
52.00
44.38
79
7.952
EV/EBITx
48.82
50.48
60.82
72.57
79.32
78.31
75.77
75.33
74.06
80.07
23.94
75.77
74.70
58
24.76
FCF yield (avg)%
17.97
17.45
16.48
13.49
13.50
14.26
16.52
14.15
11.60
10.41
19.51
14.15
14.20
29
9.59
FCF margin%
4.53
4.57
5.22
4.85
2.82
0.40
0.40
0.40
1.83
0.40
16.47
0.40
2.33
64
1.622
FCF / Net incomex
0.370
0.387
0.351
0.331
0.318
0.297
0.300
0.291
0.300
0.291
0.779
0.297
0.309
20
18.53
ROIC%
7.75
8.72
9.79
7.06
8.28
8.84
8.01
5.23
7.73
8.18
23.73
8.01
8.09
55
23.94
Return on equity%
7.36
5.28
8.10
9.88
11.64
9.71
10.94
11.62
13.42
13.09
25.85
11.62
10.41
14
6.88
Return on assets%
22.82
24.32
21.76
23.35
22.69
24.92
27.37
25.93
28.85
31.53
21.69
27.37
24.62
82
204.30
EPS$
89.55
86.54
83.45
88.78
88.68
88.44
89.14
86.86
83.44
80.56
208.39
(1.90%)
(0.31%)
—
19.22
EPS growth%
6.19
7.99
10.66
8.97
7.86
10.43
9.55
7.80
8.32
7.82
28.90
8.32
8.16
55
164.54
Bookvalue per sh$
89.02
87.69
92.83
95.14
92.50
90.16
95.22
87.13
89.65
80.60
301.97
(2.72%)
(1.51%)
—
324.62
FCF per share$
117.55
105.63
104.18
108.73
95.01
101.05
90.55
91.47
82.32
80.61
59.15
(3.23%)
(4.49%)
—
85.87
Dividend per sh$
280.34
310.56
313.70
341.04
371.21
353.93
328.49
300.49
278.84
284.74
276.69
(5.17%)
0.56%
—
19.96
Div yield (avg)%
15.09
15.83
16.57
16.46
13.62
12.09
13.14
13.12
11.25
10.64
7.35
12.09
13.38
41
13.86
Payout ratio%
27.55
27.98
28.24
30.27
30.73
32.71
35.15
35.15
35.27
38.24
22.10
35.15
31.72
81
252.3
Shares (diluted)M
436.1
474.7
527.6
537.1
564.1
663.6
649.2
701.2
736.7
868.2
265.1
9.01%
7.74%
44
2.04
Buyback yield%
26.22
24.78
25.86
26.80
25.93
24.28
26.76
28.02
30.95
30.33
29.72
28.02
26.49
52
0.494
D/E ratiox
1.223
1.136
1.140
1.132
1.220
1.183
1.199
1.145
1.126
1.256
1.465
1.183
1.164
39
82.88
Enterprise value$B
13.57
14.91
14.49
13.61
13.42
15.27
13.91
14.39
14.17
14.40
86.24
1.42%
1.51%
36
79.32
LT debt$B
89.73
103.3
115.1
127.8
147.4
160.9
180.0
206.6
206.0
218.0
74.14
8.14%
9.67%
8
Revenue
$85.43B
8.71%
1.00×
Cost of revenue
$53.34B
8.37%
0.97×
Operating expenses
$13.59B
9.15%
1.04×
Property and equipment
18.34%
Spread over hurdle
(5.63%)