35.07
Revenue$B
97.05
99.05
101.2
102.6
101.4
101.0
101.3
103.6
105.0
104.2
38.75
0.55%
0.91%
60
6.81
Revenue growth%
19.33
19.97
19.29
17.48
14.93
15.86
13.89
14.04
16.49
13.69
26.74
14.04
16.18
64
3.10
Gross margin%
13.37
13.68
14.20
14.08
14.99
17.30
19.98
22.87
24.89
26.52
23.44
22.87
16.14
42
11.99
Operating margin%
23.79
23.93
25.90
26.54
26.46
29.31
31.22
31.51
30.54
32.22
8.00
31.22
27.93
34
11.64
Net margin%
1.82
4.76
4.86
3.54
1.65
0.40
2.57
0.40
0.40
3.02
29.19
0.40
2.19
46
7.108
P/E ratio (avg)x
21.43
24.06
26.66
26.05
27.02
30.63
35.28
39.02
39.47
45.67
21.71
39.02
28.82
74
6.036
EV/EBITx
8.822
8.082
7.782
8.382
8.698
8.243
8.021
8.532
9.281
8.492
36.75
8.492
8.437
68
6.52
FCF yield (avg)%
24.41
25.60
27.48
27.12
28.48
30.08
29.11
26.16
26.67
24.09
20.99
26.67
26.89
48
19.21
FCF margin%
24.01
22.84
24.89
22.77
21.03
20.55
18.12
15.48
16.79
14.26
8.04
16.79
20.79
33
0.338
FCF / Net incomex
1.045
0.975
1.022
0.935
1.000
0.852
0.830
0.747
0.778
0.681
1.207
0.778
0.894
77
25.52
ROIC%
9.41
11.20
12.76
11.32
13.38
13.35
10.35
12.12
12.32
11.88
10.27
12.12
12.00
27
17.23
Return on equity%
16.69
17.26
17.98
17.14
19.70
20.84
19.80
17.35
20.25
20.78
19.70
20.25
18.84
62
20.12
Return on assets%
12.38
11.32
8.66
9.81
7.27
9.42
9.99
7.10
8.09
9.46
10.64
9.42
9.44
78
183.08
EPS$
69.66
64.35
67.43
70.65
62.45
55.27
50.03
54.00
57.93
51.07
204.43
(3.94%)
(2.15%)
—
11.67
EPS growth%
4.83
5.42
3.84
6.00
6.38
6.80
6.61
8.95
9.51
11.02
19.26
8.95
6.50
31
85.48
Bookvalue per sh$
243.40
252.13
304.40
315.53
350.08
348.68
378.29
447.71
507.73
555.41
150.00
9.67%
8.83%
—
122.24
FCF per share$
180.55
175.61
176.66
193.20
190.24
218.88
234.83
273.34
316.96
368.58
119.76
14.14%
8.72%
—
51.47
Dividend per sh$
183.35
181.30
161.18
156.20
162.99
159.77
167.41
162.71
173.07
158.37
99.36
(0.57%)
(1.00%)
—
16.21
Div yield (avg)%
7.77
6.49
7.31
6.71
5.29
5.00
4.31
2.66
1.82
4.23
9.54
4.23
5.14
43
21.11
Payout ratio%
4.95
3.00
3.95
2.31
1.97
1.84
4.27
4.46
3.72
1.01
16.67
3.72
3.36
57
551.2
Shares (diluted)M
646.1
703.8
733.0
669.8
737.5
693.0
693.4
679.2
751.0
722.3
564.7
(0.42%)
1.22%
76
16.78
Buyback yield%
27.28
26.16
25.95
25.56
28.32
26.45
24.91
23.83
24.06
26.22
11.18
24.91
26.05
92
1.017
D/E ratiox
1.511
1.738
1.951
2.129
2.090
2.124
2.138
2.524
2.497
2.939
1.429
2.497
2.127
68
26.86
Enterprise value$B
97.70
83.13
85.30
84.73
84.89
81.42
75.68
68.67
62.21
56.34
105.4
(7.87%)
(5.75%)
24
136.2
LT debt$B
43.31
44.48
40.83
39.96
34.40
33.47
34.26
34.37
34.66
32.99
103.8
(0.83%)
(3.20%)
71
Revenue
$104.2B
0.91%
1.00×
Cost of revenue
$71.21B
1.07%
1.02×
Operating expenses
$23.91B
0.39%
0.95×
Goodwill & intangibles
18.78%
Property and equipment
17.31%
Spread over hurdle
(4.98%)