74.11
Revenue$B
59.36
63.36
65.90
70.43
74.22
76.56
80.48
83.51
88.30
90.38
77.62
4.02%
4.69%
73
9.37
Revenue growth%
3.56
1.53
4.04
2.87
0.40
0.92
0.40
2.13
4.31
2.94
29.36
2.13
2.50
51
22.50
Gross margin%
12.06
9.29
9.56
9.70
12.32
11.46
12.46
10.02
8.37
8.32
5.75
10.02
9.86
40
22.78
Operating margin%
20.09
17.48
20.31
23.29
22.04
20.84
20.87
19.93
20.35
18.26
11.83
20.35
20.33
39
12.63
Net margin%
16.44
18.88
17.40
17.76
16.11
14.64
12.34
13.57
13.61
13.68
14.25
13.61
15.38
90
13.71
P/E ratio (avg)x
25.90
24.30
27.22
29.72
34.44
37.28
40.09
37.25
37.32
42.75
26.11
37.32
35.84
33
6.589
EV/EBITx
17.57
16.73
18.42
20.37
19.17
21.62
20.34
19.63
21.85
21.16
26.64
21.16
19.99
44
18.80
FCF yield (avg)%
18.37
15.95
17.74
17.80
18.23
17.00
15.74
17.27
19.20
17.89
29.79
17.27
17.77
32
25.13
FCF margin%
18.37
20.97
22.44
25.40
24.71
26.14
24.59
25.47
23.87
23.65
4.84
24.59
24.23
26
1.706
FCF / Net incomex
1.014
0.940
0.869
0.856
0.980
1.001
1.136
1.148
1.202
1.114
0.579
1.136
1.007
38
25.22
ROIC%
5.00
3.14
1.71
0.47
0.40
3.30
0.40
0.40
0.40
2.96
10.91
0.40
1.09
89
12.36
Return on equity%
0.40
0.40
0.40
2.89
2.30
5.20
3.30
5.15
5.41
7.86
13.00
5.20
3.09
55
25.40
Return on assets%
17.47
18.58
17.69
17.39
19.14
18.55
21.28
19.20
19.16
18.96
28.00
19.16
18.77
89
394.80
EPS$
295.81
294.75
306.52
299.84
313.74
292.88
315.43
324.77
335.78
371.71
404.38
3.45%
3.38%
—
4.54
EPS growth%
14.89
16.67
14.86
15.43
14.31
12.72
12.64
14.62
16.95
18.27
2.93
14.62
14.88
88
204.06
Bookvalue per sh$
505.75
513.89
493.75
528.02
562.16
513.67
485.18
492.16
507.31
458.49
158.20
(4.00%)
(0.62%)
—
112.53
FCF per share$
441.77
400.29
427.90
454.98
441.62
461.82
498.75
486.25
446.87
386.02
249.84
(2.65%)
(1.98%)
—
116.22
Dividend per sh$
244.31
238.31
250.22
243.41
261.12
252.66
222.78
213.16
211.68
199.42
215.70
(5.25%)
(2.77%)
—
20.82
Div yield (avg)%
17.39
18.92
17.53
16.28
18.07
17.95
20.56
21.10
18.38
15.54
2.80
18.38
18.01
83
9.37
Payout ratio%
21.54
21.77
24.13
25.50
27.69
30.16
32.20
32.18
33.76
31.65
4.57
32.18
28.92
58
157.3
Shares (diluted)M
132.1
119.7
116.4
130.1
140.7
146.6
157.1
163.4
157.0
149.3
157.0
1.19%
0.73%
65
20.12
Buyback yield%
24.78
21.87
23.76
21.03
19.61
19.74
22.35
24.00
26.04
28.24
25.28
24.00
23.06
38
1.264
D/E ratiox
3.033
3.137
3.309
3.712
4.180
4.522
4.815
4.852
4.955
5.944
1.428
4.852
4.351
31
60.47
Enterprise value$B
66.20
61.64
57.48
59.68
53.68
60.20
64.54
66.16
61.18
55.42
71.35
0.64%
(2.01%)
45
97.34
LT debt$B
87.80
77.04
77.77
71.63
78.23
77.37
77.81
75.92
73.70
68.39
97.81
(2.65%)
(3.49%)
41
Revenue
$90.38B
4.69%
1.00×
Cost of revenue
$55.60B
4.42%
0.97×
Operating expenses
$18.60B
5.13%
1.04×
Property and equipment
17.32%
Spread over hurdle
64.71%