54.94
Revenue$B
83.56
84.49
84.15
83.84
85.60
85.73
86.60
88.15
89.21
87.64
57.92
0.47%
0.73%
21
28.17
Revenue growth%
13.87
15.26
17.27
16.93
17.14
14.21
12.66
10.24
10.65
10.07
10.77
10.65
14.04
78
11.97
Gross margin%
20.25
18.07
16.98
18.66
15.81
13.59
11.43
13.58
11.47
12.64
25.02
12.64
14.70
12
26.93
Operating margin%
4.55
5.50
4.17
4.32
5.70
2.74
0.40
0.40
0.40
0.40
24.62
0.40
3.46
87
16.68
Net margin%
3.40
2.01
4.18
6.94
7.15
7.59
5.58
4.27
6.29
5.67
20.09
5.67
5.63
78
13.03
P/E ratio (avg)x
24.41
23.26
21.21
21.79
22.61
20.84
21.47
19.88
22.48
21.79
22.29
21.47
21.79
66
6.864
EV/EBITx
9.339
9.924
10.32
11.43
12.93
13.49
15.77
16.58
19.16
19.80
12.45
16.58
13.21
30
8.73
FCF yield (avg)%
8.03
6.04
7.11
8.48
7.78
9.01
6.85
8.75
7.40
7.63
11.61
7.63
7.70
78
16.57
FCF margin%
20.91
21.59
24.59
23.75
25.26
26.04
26.30
26.72
25.37
24.45
13.22
26.04
24.93
70
0.312
FCF / Net incomex
2.157
2.457
2.535
2.664
2.631
2.788
3.200
3.328
3.144
3.388
0.226
3.200
2.726
20
9.05
ROIC%
9.48
8.24
5.69
3.68
1.88
1.54
0.98
0.40
0.40
3.21
2.27
0.98
2.54
68
21.29
Return on equity%
7.11
9.29
7.73
6.63
6.40
3.85
1.22
0.40
1.19
2.93
5.99
1.22
5.13
18
15.27
Return on assets%
24.95
25.03
26.43
27.10
24.33
22.76
22.60
24.66
21.91
21.42
9.23
22.60
24.50
18
59.54
EPS$
41.79
42.53
44.58
50.68
57.74
61.80
72.77
83.75
92.98
102.69
62.12
12.20%
9.27%
—
6.13
EPS growth%
9.37
6.75
9.43
9.93
12.54
13.09
15.40
17.24
15.37
17.06
23.84
15.40
12.82
25
14.33
Bookvalue per sh$
44.35
43.76
48.98
52.94
58.63
53.43
52.42
48.60
45.58
45.13
70.52
(5.10%)
0.65%
—
14.41
FCF per share$
58.61
62.14
69.50
66.63
66.30
68.97
76.47
76.14
90.17
94.08
37.07
7.25%
5.59%
—
38.54
Dividend per sh$
72.84
81.97
95.46
110.70
126.10
136.65
149.79
159.66
155.25
152.68
39.45
3.90%
7.52%
—
15.06
Div yield (avg)%
36.51
33.69
36.38
33.61
33.45
34.26
31.56
28.80
31.56
34.10
22.24
31.56
33.65
94
4.42
Payout ratio%
10.76
8.69
8.48
7.32
5.98
3.28
3.26
2.58
0.40
0.46
15.89
2.58
4.63
95
353.2
Shares (diluted)M
383.9
356.3
354.6
364.2
333.8
332.8
338.4
293.8
253.7
250.6
366.5
(5.57%)
(3.67%)
17
20.81
Buyback yield%
10.12
9.29
9.94
11.03
12.78
14.65
16.87
19.05
17.22
19.72
19.41
17.22
13.72
94
1.078
D/E ratiox
0.136
0.138
0.139
0.140
0.141
0.125
0.107
0.101
0.089
0.094
0.602
0.101
0.130
32
52.17
Enterprise value$B
6.497
6.181
6.070
6.444
6.318
6.770
6.322
5.958
6.167
5.602
46.83
(2.38%)
(0.67%)
27
46.59
LT debt$B
35.73
35.68
37.05
37.50
43.06
40.21
41.39
43.63
47.49
43.57
51.60
0.24%
3.32%
92
Revenue
$87.64B
0.73%
1.00×
Cost of revenue
$50.78B
0.49%
0.98×
Operating expenses
$14.68B
0.53%
0.98×
Property and equipment
17.14%
Return on capital
174.83%
Spread over hurdle
162.92%