812.8
Revenue$B
526.3
562.5
607.0
653.2
692.6
738.1
772.2
807.1
867.3
944.4
883.7
6.40%
6.68%
40
3.39
Revenue growth%
18.69
17.58
20.49
22.77
23.39
21.04
23.06
25.53
28.41
25.84
9.34
25.53
22.92
38
14.51
Gross margin%
15.16
15.02
12.71
12.21
12.17
14.28
15.12
14.71
15.41
13.26
10.92
14.71
14.50
48
10.72
Operating margin%
5.63
5.35
3.28
1.95
0.40
0.58
0.40
0.40
0.40
0.40
18.63
0.40
0.49
68
5.35
Net margin%
20.26
20.29
21.36
20.12
17.94
18.08
16.11
18.99
18.38
18.27
19.40
18.27
18.69
91
26.11
P/E ratio (avg)x
39.77
40.19
45.79
43.77
51.07
60.28
71.05
71.05
81.78
92.35
36.13
71.05
55.68
13
14.37
EV/EBITx
41.92
48.25
49.74
59.52
66.00
74.48
79.76
88.03
86.69
84.26
30.24
84.26
70.24
7
20.90
FCF yield (avg)%
13.68
11.62
14.17
13.72
13.73
14.91
12.43
13.84
16.00
15.08
14.01
14.91
13.78
71
17.07
FCF margin%
7.09
4.44
4.52
6.68
6.54
3.73
5.20
5.32
3.35
4.82
2.45
4.82
5.01
33
1.630
FCF / Net incomex
1.780
1.714
1.527
1.445
1.387
1.309
1.316
1.221
1.101
1.000
1.348
1.221
1.351
81
8.39
ROIC%
10.56
12.99
13.74
15.58
15.22
13.73
14.34
17.34
15.90
14.91
11.16
14.91
14.62
32
24.69
Return on equity%
20.55
19.77
20.64
21.35
19.65
22.00
22.85
25.35
22.50
20.55
17.19
22.50
21.00
74
10.04
Return on assets%
23.03
21.71
23.65
26.26
28.19
29.82
30.29
31.85
29.68
31.91
26.97
30.29
28.94
82
88.79
EPS$
39.12
38.31
34.38
32.25
29.61
27.90
28.83
26.31
23.64
23.07
99.08
(4.87%)
(4.56%)
—
8.65
EPS growth%
22.47
23.18
24.25
23.58
25.00
26.10
23.96
21.29
18.89
18.99
25.28
21.29
23.38
49
55.55
Bookvalue per sh$
26.62
26.18
26.59
24.96
23.20
23.54
24.72
23.10
22.35
20.35
57.60
(2.59%)
(3.53%)
—
65.83
FCF per share$
59.09
54.64
60.42
61.56
59.45
61.65
62.15
67.29
66.75
68.03
19.05
2.73%
1.63%
—
89.25
Dividend per sh$
114.55
128.02
125.38
129.94
131.84
153.51
160.50
163.09
185.80
199.55
108.50
8.64%
5.14%
—
19.94
Div yield (avg)%
19.87
19.00
16.42
17.32
19.22
16.72
15.12
15.03
13.13
13.12
27.74
15.03
16.57
40
26.84
Payout ratio%
3.67
2.92
4.36
2.80
5.68
3.98
2.50
3.01
3.38
5.85
5.75
3.38
3.53
68
3.562
Shares (diluted)B
4.749
5.343
5.335
6.003
5.977
5.358
5.449
5.552
5.078
4.666
3.582
(4.83%)
(0.08%)
20
18.80
Buyback yield%
21.17
20.44
19.69
21.17
23.69
22.53
24.28
24.85
24.47
24.06
4.47
24.28
23.11
15
0.750
D/E ratiox
1.050
1.056
1.196
1.326
1.369
1.304
1.321
1.408
1.584
1.692
0.782
1.408
1.324
81
221.3
Enterprise value$B
730.2
684.8
743.3
670.1
714.8
651.2
593.6
624.2
661.3
611.3
170.2
(3.08%)
(1.24%)
91
524.0
LT debt$B
962.0
1,100
1,240
1,303
1,292
1,419
1,375
1,424
1,503
1,420
649.4
1.91%
4.88%
8
Revenue
$944.4B
6.68%
1.00×
Cost of revenue
$661.1B
6.68%
1.00×
Operating expenses
$120.8B
7.87%
1.12×
Goodwill & intangibles
20.62%
Property and equipment
17.87%