38.61
Revenue$B
173.9
174.3
180.0
187.0
185.6
189.4
191.5
195.2
193.8
195.7
41.61
1.07%
1.55%
56
23.26
Revenue growth%
4.62
5.78
5.62
4.85
5.25
6.43
8.00
9.09
8.42
6.71
23.13
8.00
6.11
11
13.00
Gross margin%
21.92
24.44
24.63
25.20
26.85
25.56
23.63
22.45
22.83
23.73
15.55
23.63
24.09
81
25.78
Operating margin%
10.70
11.32
10.37
11.70
13.19
10.90
13.20
12.07
12.06
14.49
24.19
12.07
11.88
89
28.71
Net margin%
11.63
10.93
11.24
8.98
9.77
11.60
9.19
7.55
9.16
8.58
14.55
9.16
9.48
60
17.41
P/E ratio (avg)x
49.38
53.73
55.05
55.58
63.19
70.42
82.97
80.09
81.69
84.01
19.19
81.69
66.81
21
29.55
EV/EBITx
14.74
13.61
12.43
12.68
13.64
14.42
14.38
14.60
14.26
12.83
17.40
14.38
13.95
36
15.76
FCF yield (avg)%
15.52
17.89
17.63
14.77
16.93
16.49
16.61
15.54
14.88
16.58
29.89
16.49
16.54
27
18.33
FCF margin%
14.14
11.59
10.27
12.68
13.95
16.83
17.57
20.47
17.95
17.07
9.92
17.57
15.49
18
0.203
FCF / Net incomex
1.127
1.152
1.045
0.928
0.878
0.823
0.788
0.771
0.818
0.802
1.392
0.802
0.850
17
16.25
ROIC%
20.46
18.03
20.68
20.38
21.57
20.71
19.66
21.05
23.18
25.39
25.06
21.05
20.70
88
15.02
Return on equity%
33.78
34.59
32.44
34.01
32.55
33.82
36.26
35.14
37.25
38.70
5.94
36.26
34.30
56
6.11
Return on assets%
20.68
17.86
19.09
18.22
16.44
18.95
15.97
16.08
19.02
16.09
12.77
16.09
18.04
48
34.75
EPS$
36.74
41.30
46.28
43.10
48.65
52.65
58.45
58.74
53.91
50.27
38.53
0.66%
3.06%
—
14.96
EPS growth%
14.91
12.87
14.09
16.89
19.51
16.63
14.24
14.86
15.85
15.62
10.11
15.62
15.26
20
25.03
Bookvalue per sh$
45.23
47.70
52.47
61.23
71.26
71.48
73.08
84.31
90.46
87.40
10.78
4.17%
8.29%
—
28.26
FCF per share$
18.05
16.97
18.14
17.35
16.10
14.30
14.59
14.49
14.60
14.84
12.98
(1.62%)
(0.96%)
—
23.57
Dividend per sh$
43.65
45.90
42.19
40.68
38.99
42.23
48.00
51.01
54.29
61.74
10.62
9.63%
4.37%
—
6.12
Div yield (avg)%
34.32
34.46
37.05
36.30
38.88
37.88
35.36
34.87
35.16
37.89
4.14
35.36
35.83
70
19.28
Payout ratio%
13.13
14.67
11.77
12.12
12.56
12.06
13.30
10.87
10.45
10.54
23.00
10.87
12.09
67
3.494
Shares (diluted)B
3.903
3.697
3.337
3.575
3.461
3.805
3.727
3.970
4.474
4.427
3.421
5.05%
0.26%
73
16.63
Buyback yield%
7.92
7.31
4.63
6.24
5.27
4.68
4.14
2.45
3.36
3.33
19.44
3.36
4.65
75
1.073
D/E ratiox
1.043
0.975
1.005
1.088
1.089
1.003
1.021
0.946
1.082
1.160
0.593
1.021
1.032
53
75.43
Enterprise value$B
161.3
193.2
221.0
253.7
278.5
277.6
272.8
271.0
327.0
357.5
43.82
5.12%
8.44%
82
54.26
LT debt$B
115.1
111.9
105.7
115.6
127.8
126.5
143.2
157.1
149.7
141.7
46.65
2.08%
2.31%
48
Revenue
$195.7B
1.55%
1.00×
Cost of revenue
$93.98B
1.62%
1.01×
Operating expenses
$32.51B
0.78%
0.93×
Property and equipment
19.83%
Goodwill & intangibles
16.08%
Return on capital
221.21%