209.8
Revenue$B
352.9
362.0
366.9
373.3
379.3
382.3
391.0
389.2
399.9
398.0
234.9
0.97%
1.63%
21
7.16
Revenue growth%
21.29
20.19
20.25
19.69
17.90
15.24
16.47
16.12
16.55
13.93
20.93
16.12
17.23
27
17.51
Gross margin%
24.66
26.21
24.57
22.62
22.22
23.75
26.04
23.14
23.20
22.62
15.15
23.20
23.48
43
24.11
Operating margin%
24.26
27.25
27.33
30.20
28.49
28.50
28.10
31.01
29.99
31.95
11.92
29.99
28.49
39
27.90
Net margin%
0.40
0.40
0.40
0.40
0.40
0.40
1.58
2.94
3.00
1.68
21.17
1.68
0.40
81
26.49
P/E ratio (avg)x
6.934
6.867
7.142
7.535
7.160
6.462
6.801
7.487
6.945
6.724
11.53
6.801
6.940
58
23.44
EV/EBITx
33.26
33.11
35.98
40.35
45.79
44.00
51.09
57.38
65.26
66.11
22.85
57.38
44.90
94
27.68
FCF yield (avg)%
10.84
9.45
10.94
8.74
8.64
7.12
7.42
6.58
4.33
7.20
27.92
7.12
8.03
50
16.21
FCF margin%
3.81
6.11
8.34
5.96
6.19
5.14
5.89
3.86
4.85
7.35
13.91
5.14
5.92
88
1.251
FCF / Net incomex
1.352
1.354
1.502
1.657
1.671
1.636
1.468
1.533
1.445
1.490
1.765
1.490
1.496
84
26.46
ROIC%
28.65
26.57
27.44
26.74
28.78
26.42
25.61
22.84
24.47
23.80
9.10
24.47
26.50
10
20.76
Return on equity%
3.91
2.15
0.40
0.40
0.40
0.40
1.27
2.65
4.42
1.86
23.77
1.86
1.57
27
2.22
Return on assets%
0.40
0.40
1.75
0.60
0.40
1.85
2.81
1.10
0.40
0.51
16.77
1.10
0.55
44
204.99
EPS$
45.35
52.37
56.37
53.43
55.89
56.35
65.54
70.59
70.19
67.01
221.75
3.69%
4.00%
—
22.71
EPS growth%
29.67
32.22
31.40
29.33
32.01
29.93
31.75
34.53
33.19
35.15
11.40
33.19
31.88
46
85.47
Bookvalue per sh$
173.41
170.96
152.10
159.62
139.04
133.96
116.19
104.17
100.82
98.71
190.04
(6.62%)
(5.21%)
—
88.47
FCF per share$
266.70
272.40
315.57
324.07
358.86
414.70
470.75
534.10
555.61
625.73
187.59
11.76%
10.46%
—
65.93
Dividend per sh$
207.05
248.71
262.91
261.40
296.61
318.94
366.09
366.48
437.01
440.37
199.14
8.22%
9.70%
—
16.18
Div yield (avg)%
1.78
1.21
2.72
0.40
2.86
4.22
6.88
7.51
9.12
7.93
19.62
7.51
3.54
56
10.70
Payout ratio%
7.77
8.10
6.37
9.01
9.38
7.30
9.10
8.40
8.78
10.96
2.87
8.78
8.59
25
1.191
Shares (diluted)B
1.388
1.579
1.694
1.765
2.095
2.511
2.964
2.898
3.009
3.037
1.248
7.70%
9.20%
83
11.71
Buyback yield%
30.63
30.90
32.35
30.40
30.80
28.35
26.82
28.74
27.28
25.66
2.37
27.28
29.57
37
0.390
D/E ratiox
1.271
1.223
1.334
1.358
1.300
1.322
1.447
1.450
1.623
1.850
1.369
1.450
1.346
75
230.2
Enterprise value$B
61.95
71.95
68.74
73.57
80.15
84.53
92.71
92.59
87.32
84.03
26.87
0.95%
3.20%
37
15.41
LT debt$B
194.5
207.5
199.0
220.2
228.1
233.9
233.3
249.7
225.0
236.0
230.8
0.68%
1.05%
10
Revenue
$398.0B
1.63%
1.00×
Cost of revenue
$278.6B
1.68%
1.00×
Operating expenses
$87.78B
1.96%
1.03×
Property and equipment
20.18%