448.2
Revenue$B
673.8
679.7
695.5
721.3
728.3
739.3
767.5
792.7
835.8
846.0
477.3
3.04%
2.80%
20
5.33
Revenue growth%
24.02
24.97
24.27
22.64
24.26
26.35
27.56
29.13
27.09
26.81
2.89
27.09
25.66
50
11.60
Gross margin%
6.39
5.67
3.54
3.56
2.59
3.51
5.40
8.00
10.95
9.62
19.07
8.00
5.54
63
12.15
Operating margin%
4.94
6.38
5.42
4.82
2.02
2.50
3.39
3.88
5.76
4.66
21.48
3.88
4.74
47
24.07
Net margin%
25.46
23.12
20.15
18.34
20.46
18.25
16.00
16.01
13.03
11.10
14.94
16.00
18.30
94
34.62
P/E ratio (avg)x
30.86
29.89
28.22
25.36
26.36
26.04
26.51
23.85
23.58
23.66
17.12
23.85
26.20
5
31.21
EV/EBITx
18.12
17.86
17.09
16.53
17.77
15.80
16.84
15.92
15.57
16.13
24.97
15.92
16.69
48
19.38
FCF yield (avg)%
0.40
0.50
2.63
1.66
0.40
1.60
0.65
0.40
0.40
1.65
13.18
0.65
0.57
35
20.03
FCF margin%
8.62
8.47
10.37
10.50
9.27
6.62
5.46
7.52
4.98
3.95
27.37
5.46
8.00
72
0.424
FCF / Net incomex
0.527
0.571
0.538
0.467
0.429
0.444
0.416
0.433
0.467
0.421
0.402
0.433
0.455
91
8.68
ROIC%
29.78
30.27
30.85
29.18
26.77
25.80
27.61
28.81
30.25
32.74
14.84
28.81
29.48
71
17.66
Return on equity%
16.44
17.52
18.77
20.11
17.74
19.04
20.94
18.01
19.71
21.78
15.09
19.71
18.90
52
8.89
Return on assets%
30.63
30.80
31.26
33.84
32.11
29.56
27.78
30.42
28.58
28.77
5.96
28.77
30.53
28
131.30
EPS$
132.48
144.74
159.18
186.72
191.88
199.84
234.19
242.07
271.13
289.43
144.35
8.57%
7.85%
—
11.61
EPS growth%
27.46
29.46
27.01
24.46
21.59
19.85
17.91
15.72
17.36
15.97
11.70
17.36
20.72
56
56.39
Bookvalue per sh$
68.76
77.55
87.49
85.56
84.85
79.69
92.73
100.63
97.38
111.84
102.89
5.68%
5.51%
—
136.92
FCF per share$
55.67
57.28
50.80
50.29
53.40
49.56
49.40
45.28
43.46
41.57
87.19
(4.89%)
(2.40%)
—
151.61
Dividend per sh$
41.64
44.22
50.21
49.69
54.37
60.16
69.25
69.08
70.69
80.73
63.68
8.23%
6.92%
—
23.22
Div yield (avg)%
17.67
20.17
21.41
20.58
22.88
24.76
27.55
28.28
26.22
27.83
26.50
27.55
23.82
32
25.85
Payout ratio%
17.32
17.33
17.26
17.28
17.21
18.12
18.56
17.85
20.30
21.45
21.79
18.56
17.59
72
2.260
Shares (diluted)B
1.356
1.158
1.177
1.164
1.244
1.072
0.985
0.967
0.833
0.817
2.153
(8.05%)
(6.34%)
35
6.86
Buyback yield%
6.45
4.59
6.93
9.21
9.79
12.51
12.81
13.90
11.45
9.63
3.57
12.51
9.71
24
0.426
D/E ratiox
0.978
1.033
1.038
1.017
1.046
1.138
1.205
1.080
1.137
1.041
1.554
1.137
1.043
52
609.5
Enterprise value$B
360.7
325.9
300.1
293.4
276.4
245.5
242.7
221.8
200.0
187.2
424.1
(7.50%)
(6.45%)
72
213.7
LT debt$B
250.1
249.4
267.7
246.9
245.4
219.1
230.3
230.9
216.4
209.8
68.82
(3.08%)
(1.31%)
58
Revenue
$846.0B
2.80%
1.00×
Cost of revenue
$568.7B
2.93%
1.01×
Operating expenses
$181.9B
2.41%
0.96×
Property and equipment
18.25%
Goodwill & intangibles
15.91%
Spread over hurdle
(17.35%)