121.6
Revenue$B
241.4
257.3
274.4
296.0
311.5
324.5
341.6
364.5
395.2
411.2
131.3
5.71%
5.92%
13
19.19
Revenue growth%
13.70
11.47
14.20
14.01
11.21
8.81
7.09
4.31
7.29
5.31
14.02
7.09
10.01
62
10.08
Gross margin%
0.40
0.40
0.40
0.48
0.40
0.63
0.40
0.40
0.86
3.24
7.53
0.63
0.40
94
28.98
Operating margin%
16.92
18.79
18.56
19.28
19.03
21.07
22.35
21.36
23.48
21.01
19.22
21.36
20.15
86
12.76
Net margin%
29.73
32.01
32.02
31.22
30.78
33.73
36.61
34.15
33.72
36.56
14.32
34.15
32.87
30
37.80
P/E ratio (avg)x
19.32
17.65
16.60
18.48
17.36
15.47
14.13
13.72
14.21
12.75
23.26
14.13
16.04
79
11.75
EV/EBITx
16.93
15.33
16.74
15.65
16.06
15.52
13.83
14.87
13.86
12.54
7.848
13.86
15.43
15
9.93
FCF yield (avg)%
17.17
16.67
16.69
16.56
19.40
22.12
20.44
19.37
17.78
18.45
14.01
19.37
18.12
46
11.93
FCF margin%
25.48
23.35
25.33
26.27
28.66
31.65
32.52
29.65
29.00
28.14
22.35
29.65
28.40
23
0.131
FCF / Net incomex
2.089
2.500
2.943
3.526
3.996
4.747
5.652
6.811
7.219
8.444
0.699
6.811
4.372
32
13.58
ROIC%
28.45
27.82
26.59
27.92
28.83
28.45
25.85
27.69
30.56
28.44
11.98
28.44
28.18
35
18.21
Return on equity%
3.11
5.07
7.11
9.68
10.83
9.13
11.43
11.31
9.68
8.12
29.39
9.68
9.40
71
7.54
Return on assets%
16.50
14.05
16.66
14.12
11.89
11.78
11.89
11.02
9.90
8.58
12.51
11.02
11.89
27
18.65
EPS$
73.88
74.51
86.12
100.05
112.10
130.31
147.87
144.52
164.36
174.55
19.54
9.26%
9.89%
—
25.97
EPS growth%
19.25
19.84
17.83
18.61
17.23
17.27
16.16
13.65
14.13
13.08
24.53
14.13
17.25
46
39.98
Bookvalue per sh$
29.25
32.71
36.82
41.48
43.01
46.15
45.88
51.66
49.79
54.92
21.74
5.01%
6.06%
—
12.34
FCF per share$
50.69
57.07
58.89
61.47
64.53
74.03
83.27
89.01
91.54
89.34
11.53
6.72%
4.97%
—
37.11
Dividend per sh$
49.23
57.02
58.95
62.71
65.08
73.43
74.91
88.41
93.45
97.72
6.97
8.47%
6.74%
—
10.74
Div yield (avg)%
29.98
27.52
24.72
27.09
29.79
30.30
31.10
31.52
32.79
30.84
2.27
31.10
30.14
71
22.99
Payout ratio%
10.60
11.25
9.15
9.05
8.47
8.75
8.89
7.23
7.89
5.45
6.43
7.89
8.82
42
3.814
Shares (diluted)B
4.311
4.269
4.917
5.099
5.285
5.599
5.809
5.956
5.646
6.298
3.702
3.57%
3.02%
11
22.68
Buyback yield%
27.90
29.24
27.94
30.53
31.72
28.74
30.26
28.43
25.49
27.28
26.75
28.43
28.58
10
0.715
D/E ratiox
0.850
0.935
1.053
1.080
1.181
1.188
1.264
1.217
1.423
1.579
0.280
1.264
1.185
20
245.3
Enterprise value$B
252.1
252.3
222.0
211.5
223.0
213.0
216.6
220.9
229.3
214.5
417.5
(0.78%)
(1.77%)
29
388.3
LT debt$B
393.3
455.4
444.1
531.0
588.4
670.3
712.0
729.3
875.7
850.8
166.9
7.66%
8.41%
87
Revenue
$411.2B
5.92%
1.00×
Cost of revenue
$212.5B
6.34%
1.04×
Operating expenses
$78.86B
5.00%
0.92×
Property and equipment
17.04%