15.06
Revenue$B
28.38
30.34
32.57
33.84
35.67
36.79
38.96
40.21
42.63
44.43
16.11
4.49%
4.88%
45
2.33
Revenue growth%
30.81
31.13
31.34
30.98
29.46
30.82
29.17
29.44
29.53
28.71
29.49
29.44
30.17
63
25.13
Gross margin%
21.76
18.95
17.37
15.59
15.64
18.10
19.90
18.20
16.58
13.61
6.75
18.10
17.73
43
8.41
Operating margin%
19.34
18.00
20.80
18.82
21.48
20.32
17.36
18.58
15.60
13.84
14.83
17.36
18.70
88
24.47
Net margin%
4.15
1.27
0.40
0.40
0.40
0.43
1.61
0.73
0.40
0.40
19.09
0.43
0.42
50
7.989
P/E ratio (avg)x
19.53
17.44
18.66
17.21
18.70
20.01
18.44
19.88
18.60
20.44
28.80
19.88
18.68
71
10.46
EV/EBITx
28.95
27.36
25.13
26.23
23.82
25.36
26.08
29.70
33.76
31.85
16.58
29.70
26.80
95
13.64
FCF yield (avg)%
24.29
26.10
28.81
30.25
27.25
27.64
26.17
24.35
25.56
24.71
26.27
25.56
26.14
78
7.35
FCF margin%
12.21
13.52
11.90
10.34
10.95
13.15
11.15
9.45
8.81
6.89
11.56
9.45
11.05
5
1.245
FCF / Net incomex
2.093
1.985
1.909
2.110
2.147
2.163
2.061
2.199
2.371
2.516
0.903
2.199
2.128
37
11.75
ROIC%
34.83
35.17
35.84
36.13
33.26
34.12
31.64
30.29
27.90
26.43
16.22
30.29
33.69
43
16.16
Return on equity%
18.78
18.12
16.16
16.54
18.23
18.68
18.01
18.10
20.57
20.11
5.62
18.68
18.17
41
28.81
Return on assets%
17.17
15.58
15.25
14.79
17.58
18.35
16.62
15.76
18.33
17.16
24.35
17.16
16.89
45
155.48
EPS$
152.97
165.32
179.95
169.09
184.68
181.52
191.35
186.07
204.23
227.48
164.30
4.26%
4.81%
—
14.75
EPS growth%
22.08
21.73
22.43
19.99
19.86
18.27
16.27
19.11
21.30
20.45
14.24
19.11
20.22
92
144.18
Bookvalue per sh$
65.29
61.41
69.94
62.96
58.77
54.94
52.37
51.34
55.09
50.73
176.62
(2.90%)
(2.65%)
—
46.56
FCF per share$
144.66
144.51
146.04
144.17
158.26
150.44
173.00
171.42
170.06
201.12
50.04
4.91%
5.09%
—
132.78
Dividend per sh$
107.51
102.33
94.90
108.64
117.18
135.53
131.30
144.99
165.65
180.21
151.97
8.99%
6.63%
—
19.05
Div yield (avg)%
10.19
10.75
12.84
10.12
11.13
12.13
14.05
14.29
16.95
18.28
6.70
14.29
12.48
19
12.13
Payout ratio%
12.18
12.81
11.62
12.88
10.33
9.53
8.53
9.22
10.97
10.05
7.04
9.53
10.65
86
214.4
Shares (diluted)M
222.4
234.5
247.3
267.3
281.3
313.6
313.1
338.3
301.3
324.0
222.9
2.87%
3.26%
90
8.13
Buyback yield%
17.41
16.19
16.38
18.72
17.53
15.63
16.75
16.87
17.85
18.83
13.85
16.87
17.14
95
1.526
D/E ratiox
0.532
0.494
0.435
0.422
0.375
0.370
0.347
0.330
0.342
0.319
0.467
0.342
0.373
40
26.02
Enterprise value$B
5.111
5.709
5.290
5.773
5.737
5.859
6.100
6.302
7.003
6.329
45.22
1.98%
3.07%
33
33.69
LT debt$B
38.59
41.25
42.82
50.54
56.05
57.37
59.18
68.48
78.60
76.89
18.86
6.53%
8.55%
48
Revenue
$44.43B
4.88%
1.00×
Cost of revenue
$31.10B
4.88%
1.00×
Operating expenses
$4.590B
4.47%
0.96×
Property and equipment
18.58%
Spread over hurdle
(0.64%)