43.75
Revenue$B
167.0
179.6
192.6
206.5
222.1
235.4
255.2
272.4
290.1
302.4
45.70
6.36%
6.93%
23
7.44
Revenue growth%
10.26
7.99
9.36
10.35
12.82
10.65
7.68
8.12
7.41
9.16
22.68
8.12
9.26
8
3.15
Gross margin%
16.08
13.52
10.67
11.26
11.62
12.85
10.18
8.84
10.42
10.32
17.80
10.32
10.96
94
23.52
Operating margin%
12.04
14.86
16.74
14.84
16.36
16.55
15.16
13.47
13.35
13.51
5.67
13.51
14.85
26
12.17
Net margin%
18.30
17.97
19.07
16.14
13.79
14.28
12.21
14.36
14.34
12.49
23.13
14.28
14.35
92
25.17
P/E ratio (avg)x
18.55
19.75
20.96
18.82
20.88
19.73
17.74
16.39
17.93
18.25
35.15
17.93
18.69
44
21.83
EV/EBITx
10.79
10.58
11.45
12.95
11.77
11.93
12.63
14.26
16.09
17.43
29.92
14.26
12.28
76
16.87
FCF yield (avg)%
32.76
31.30
33.02
33.04
35.00
36.85
35.77
33.61
35.79
36.21
24.19
35.79
34.31
40
20.79
FCF margin%
19.19
20.10
21.42
19.53
17.87
16.58
19.22
21.33
19.92
18.80
10.07
19.22
19.37
74
1.692
FCF / Net incomex
0.397
0.363
0.340
0.349
0.368
0.388
0.383
0.398
0.343
0.326
1.342
0.383
0.365
53
19.96
ROIC%
11.82
10.02
7.03
6.36
4.42
2.29
3.25
3.93
5.12
4.20
23.71
3.93
4.77
69
13.91
Return on equity%
2.23
1.36
0.40
0.40
2.84
0.54
0.40
0.40
0.40
0.40
26.26
0.40
0.40
84
28.61
Return on assets%
6.53
6.41
7.13
9.45
8.19
10.97
10.11
11.34
12.29
9.46
8.13
10.97
9.46
77
206.67
EPS$
186.12
204.76
227.01
228.74
254.68
253.23
280.06
305.99
305.51
285.81
223.53
2.33%
5.57%
—
19.08
EPS growth%
27.27
30.01
32.58
35.09
37.32
36.64
37.73
35.21
34.11
34.65
20.97
35.21
34.87
68
227.62
Bookvalue per sh$
147.02
129.89
130.19
113.74
118.68
106.44
102.64
105.02
94.21
93.76
227.86
(4.61%)
(4.93%)
—
105.74
FCF per share$
190.42
182.29
184.88
193.32
169.68
152.63
154.16
168.69
151.50
139.40
210.30
(3.86%)
(4.33%)
—
116.72
Dividend per sh$
79.76
71.53
73.73
78.56
74.74
67.62
67.02
60.76
63.84
69.96
53.80
(1.31%)
(1.58%)
—
23.35
Div yield (avg)%
9.22
12.17
9.56
10.98
9.83
10.73
9.28
6.70
6.74
7.53
7.72
7.53
9.42
73
5.29
Payout ratio%
17.17
20.08
20.67
20.50
20.24
23.21
20.45
19.98
21.30
20.20
11.80
20.45
20.34
66
0.784
Shares (diluted)B
1.255
1.294
1.455
1.615
1.765
2.092
2.476
2.757
2.760
2.750
0.780
9.28%
8.53%
63
24.25
Buyback yield%
24.89
22.02
23.82
25.01
22.59
23.40
23.79
26.77
23.81
24.54
22.70
23.81
23.81
33
0.653
D/E ratiox
0.317
0.315
0.353
0.351
0.367
0.373
0.385
0.391
0.352
0.345
0.600
0.373
0.352
28
277.8
Enterprise value$B
193.7
201.8
224.0
220.9
230.2
215.8
199.8
217.3
212.4
232.3
26.87
0.18%
0.70%
20
145.5
LT debt$B
104.8
108.7
111.5
124.3
128.9
120.0
131.9
139.5
143.6
132.8
285.5
0.60%
2.38%
33
Revenue
$302.4B
6.93%
1.00×
Cost of revenue
$211.7B
6.93%
1.00×
Operating expenses
$36.97B
6.12%
0.93×
Property and equipment
17.25%
Spread over hurdle
(23.34%)