122.9
Revenue$B
373.1
393.4
409.9
436.2
453.1
473.5
501.8
536.5
553.8
588.2
131.0
5.36%
5.10%
45
3.90
Revenue growth%
30.26
29.33
30.83
28.13
26.10
24.32
26.12
24.08
26.90
28.85
2.41
26.12
27.52
30
14.10
Gross margin%
14.43
16.91
18.29
17.38
14.62
17.56
17.38
18.77
20.84
19.31
26.74
18.77
17.47
82
23.19
Operating margin%
31.95
30.12
28.57
28.45
25.94
27.36
29.75
32.35
33.30
32.15
23.66
32.15
29.94
59
27.37
Net margin%
5.44
5.20
7.84
7.60
10.47
8.46
8.84
10.32
8.07
8.77
27.18
8.77
8.27
10
28.75
P/E ratio (avg)x
18.17
21.04
22.57
23.75
24.04
22.60
26.09
30.55
29.15
32.41
7.562
29.15
23.89
52
34.47
EV/EBITx
29.84
28.59
29.98
33.69
34.99
38.03
37.24
42.74
42.07
45.48
35.38
42.07
36.12
38
17.33
FCF yield (avg)%
20.33
18.57
21.19
20.96
18.94
20.43
21.99
21.93
20.54
21.85
15.00
21.85
20.75
87
20.02
FCF margin%
6.91
7.10
10.02
10.76
11.67
14.17
14.26
13.95
15.14
17.91
10.81
14.26
12.81
48
0.510
FCF / Net incomex
1.398
1.361
1.368
1.345
1.441
1.454
1.639
1.829
1.826
2.106
0.532
1.826
1.447
86
8.04
ROIC%
10.57
12.00
12.09
9.56
10.28
9.42
9.88
7.00
4.44
7.35
5.25
7.35
9.72
17
26.36
Return on equity%
21.36
18.63
16.56
13.78
15.48
13.33
15.62
17.07
18.54
19.36
16.28
17.07
16.82
84
12.46
Return on assets%
11.76
13.54
13.08
14.06
14.69
15.51
17.87
20.58
18.07
16.75
11.89
17.87
15.10
27
674.62
EPS$
2,152
2,296
2,670
2,812
2,802
2,915
3,070
3,545
3,401
3,910
753.05
6.89%
5.71%
—
9.67
EPS growth%
1.95
2.45
2.37
5.35
6.59
7.79
10.61
10.31
8.50
11.38
14.62
10.31
7.19
40
405.87
Bookvalue per sh$
1,013
937.76
1,020
954.59
1,032
947.50
957.85
861.80
898.33
794.05
971.98
(5.10%)
(3.82%)
—
832.41
FCF per share$
1,539
1,695
1,597
1,521
1,634
1,783
1,967
1,965
2,147
2,394
626.86
7.94%
4.09%
—
442.78
Dividend per sh$
1,335
1,302
1,314
1,181
1,216
1,111
1,109
1,136
1,235
1,366
2,125
2.34%
0.49%
—
26.61
Div yield (avg)%
2.18
0.40
1.60
0.98
1.38
0.87
2.75
5.35
7.70
10.65
28.37
5.35
1.89
50
25.80
Payout ratio%
13.83
11.55
12.92
13.11
10.82
12.41
13.06
15.17
15.20
12.97
26.64
13.06
13.01
57
128.1
Shares (diluted)M
132.0
143.5
157.6
143.5
147.8
153.8
169.0
172.0
192.8
196.8
120.9
5.89%
5.15%
69
18.44
Buyback yield%
18.28
21.24
24.06
21.85
23.32
21.88
20.86
18.64
17.52
14.88
21.26
18.64
21.05
56
1.508
D/E ratiox
1.812
1.879
1.805
1.831
1.771
1.703
1.583
1.490
1.656
1.623
0.349
1.623
1.737
77
409.4
Enterprise value$B
126.9
119.4
133.8
157.5
148.2
154.5
151.2
152.3
154.4
165.0
372.9
2.16%
3.04%
67
419.9
LT debt$B
431.2
417.4
421.3
438.1
388.9
371.2
340.8
298.6
295.1
266.4
390.3
(7.29%)
(4.03%)
60
Revenue
$588.2B
5.10%
1.00×
Cost of revenue
$392.9B
4.93%
0.98×
Operating expenses
$82.42B
5.79%
1.07×
Property and equipment
15.54%