276.8
Revenue$B
262.9
272.6
283.3
296.9
305.2
320.7
334.7
353.5
366.7
379.8
303.2
4.47%
4.12%
90
14.41
Revenue growth%
12.27
13.15
15.78
13.69
10.89
10.06
12.25
11.56
12.33
13.12
16.51
12.25
12.30
73
9.54
Gross margin%
34.76
35.23
36.54
37.83
40.30
40.44
42.40
41.45
40.46
42.25
17.27
41.45
40.37
59
14.53
Operating margin%
24.82
26.45
27.21
27.40
24.68
22.43
20.09
17.13
17.32
14.39
8.12
17.32
23.56
68
11.50
Net margin%
22.95
24.15
26.34
26.60
23.80
22.01
20.71
23.58
26.39
24.04
10.88
23.58
23.92
94
27.43
P/E ratio (avg)x
43.61
40.89
43.91
42.95
45.39
44.50
49.77
54.02
57.28
56.92
22.42
54.02
44.94
59
36.05
EV/EBITx
12.84
11.85
12.91
11.64
12.77
12.55
12.79
11.06
11.58
11.42
31.08
11.58
12.20
20
11.21
FCF yield (avg)%
33.29
32.28
30.77
28.57
29.79
26.89
25.27
24.14
22.41
22.00
7.73
24.14
27.73
86
9.90
FCF margin%
23.54
23.08
23.91
21.74
24.41
26.79
26.23
26.99
28.74
27.51
13.35
26.99
25.32
41
1.669
FCF / Net incomex
0.629
0.563
0.503
0.452
0.453
0.475
0.511
0.507
0.564
0.591
0.725
0.511
0.509
13
7.34
ROIC%
14.81
12.92
10.38
10.61
11.42
12.81
13.17
11.64
11.16
11.18
8.01
11.64
11.53
40
16.53
Return on equity%
24.61
23.14
23.54
22.64
23.75
21.00
18.67
20.64
22.80
22.21
3.05
21.00
22.72
10
14.57
Return on assets%
22.98
20.12
17.17
14.18
12.72
14.56
11.88
11.95
13.38
14.56
25.12
13.38
14.37
56
167.21
EPS$
152.67
151.13
163.35
151.69
171.92
184.11
208.74
195.87
200.21
182.78
179.14
1.23%
1.83%
—
9.19
EPS growth%
4.42
2.42
5.31
3.09
1.06
1.47
1.93
4.05
3.95
5.28
5.44
3.95
3.52
53
26.35
Bookvalue per sh$
83.01
94.08
109.43
121.83
126.98
136.38
134.78
149.51
177.28
190.36
92.94
8.43%
9.96%
—
140.38
FCF per share$
198.76
178.67
192.74
188.67
172.40
195.00
202.20
201.68
216.80
232.11
112.72
6.13%
1.15%
—
47.45
Dividend per sh$
156.07
150.23
140.44
151.41
173.34
183.61
193.61
224.74
209.59
243.26
131.86
7.01%
5.09%
—
10.64
Div yield (avg)%
20.88
18.63
16.25
18.25
20.97
20.13
19.79
20.17
21.76
21.71
6.87
20.17
20.15
85
7.95
Payout ratio%
28.25
29.70
32.51
35.29
32.88
35.75
35.09
35.65
38.20
39.33
8.72
35.75
35.19
63
2.730
Shares (diluted)B
3.880
4.012
4.305
4.511
5.188
4.865
5.140
6.003
7.049
8.169
2.761
9.50%
7.12%
69
20.34
Buyback yield%
21.16
23.84
23.01
25.61
27.68
27.89
30.23
32.83
33.82
32.21
22.42
32.21
27.79
46
0.998
D/E ratiox
0.753
0.712
0.731
0.801
0.785
0.766
0.784
0.761
0.856
0.884
0.647
0.784
0.775
46
60.78
Enterprise value$B
353.9
335.5
388.5
450.1
469.6
531.1
501.3
580.8
575.1
662.1
338.7
7.11%
5.99%
55
353.6
LT debt$B
505.9
583.4
574.8
582.1
560.4
606.2
683.2
715.1
774.6
879.5
351.6
9.43%
6.68%
50
Revenue
$379.8B
4.12%
1.00×
Cost of revenue
$265.9B
4.12%
1.00×
Operating expenses
$71.64B
4.25%
1.01×
Cash and investments
16.77%
Spread over hurdle
(28.07%)