899.7
Revenue$B
430.4
455.8
490.8
537.8
594.2
631.4
689.0
751.3
821.0
891.4
995.1
8.45%
8.42%
47
5.09
Revenue growth%
2.25
1.86
0.40
0.63
0.40
3.20
1.92
1.33
2.77
4.18
17.45
2.77
1.89
14
8.03
Gross margin%
20.90
20.22
18.74
20.98
21.86
24.36
21.60
23.02
21.82
19.68
12.41
21.82
21.29
59
12.33
Operating margin%
3.75
5.46
5.84
6.56
7.87
6.25
3.64
1.92
1.36
1.91
16.00
1.92
4.60
90
28.13
Net margin%
19.70
20.60
18.18
20.57
22.78
24.39
24.51
27.01
27.36
30.10
13.12
27.01
23.58
53
27.03
P/E ratio (avg)x
14.81
14.35
15.60
16.98
17.30
18.92
19.11
20.36
19.51
19.12
18.17
19.12
18.11
74
17.97
EV/EBITx
11.21
11.17
11.39
11.97
11.56
13.38
12.91
12.61
12.66
12.42
10.29
12.66
12.19
27
8.91
FCF yield (avg)%
25.54
27.97
29.83
30.16
29.00
28.89
30.61
27.68
28.75
29.83
27.74
28.89
28.94
44
15.99
FCF margin%
15.99
15.76
15.77
15.05
13.10
11.94
13.26
16.01
14.79
13.47
10.08
13.47
14.92
28
0.918
FCF / Net incomex
0.556
0.522
0.502
0.452
0.425
0.455
0.491
0.513
0.525
0.532
0.854
0.513
0.508
16
22.81
ROIC%
7.29
4.65
5.27
4.70
5.55
2.83
4.82
6.76
4.97
4.48
24.14
4.82
4.89
50
2.02
Return on equity%
22.35
21.52
21.04
20.76
21.09
22.60
20.79
18.47
21.30
23.06
4.37
21.30
21.20
48
28.48
Return on assets%
3.87
3.34
3.27
1.27
0.40
0.40
0.40
0.40
2.56
0.40
18.02
0.40
0.84
7
7.41
EPS$
5.09
4.80
4.85
5.26
5.03
5.47
4.94
5.26
4.91
5.14
7.71
0.46%
(1.17%)
—
24.44
EPS growth%
10.87
13.32
12.11
12.63
9.73
9.40
9.21
9.64
11.29
10.96
22.97
9.64
10.91
76
7.87
Bookvalue per sh$
13.19
12.23
13.32
14.38
13.38
12.65
13.98
13.60
14.82
16.04
11.67
3.69%
1.09%
—
3.07
FCF per share$
8.73
9.87
9.81
10.35
10.50
12.49
13.70
15.03
17.06
17.37
6.69
10.59%
7.51%
—
14.98
Dividend per sh$
8.51
8.91
9.46
9.28
10.21
9.80
9.56
8.71
9.84
9.11
12.64
(2.25%)
0.11%
—
12.02
Div yield (avg)%
14.56
14.64
17.40
16.50
19.33
20.27
20.05
20.47
19.10
18.63
2.43
20.05
18.86
64
12.84
Payout ratio%
34.91
34.46
34.51
31.82
30.11
31.89
31.51
30.04
31.25
28.68
20.21
31.25
31.66
28
19.20
Shares (diluted)B
13.81
12.85
11.10
11.85
10.72
10.14
10.95
11.49
11.19
10.42
19.79
(0.56%)
(4.14%)
84
24.13
Buyback yield%
14.37
15.62
16.44
18.67
16.14
18.33
19.73
18.91
17.77
15.47
26.82
18.33
17.11
84
1.732
D/E ratiox
2.237
2.463
2.666
3.003
3.049
2.980
2.969
2.896
2.838
2.676
0.955
2.896
2.867
88
966.4
Enterprise value$B
598.5
594.5
621.3
724.9
708.1
740.7
817.8
802.8
854.1
988.0
599.0
6.89%
6.01%
21
371.5
LT debt$B
370.9
423.5
485.4
523.6
590.9
585.3
553.3
526.5
585.1
610.6
535.2
0.66%
4.66%
94
Revenue
$891.4B
8.42%
1.00×
Cost of revenue
$545.7B
8.37%
1.00×
Operating expenses
$128.5B
7.95%
0.96×
Property and equipment
15.43%