10.62
Revenue$B
47.69
48.07
48.81
50.01
51.91
54.21
54.24
56.77
57.32
59.24
11.45
2.67%
2.60%
49
14.19
Revenue growth%
24.82
22.81
24.81
22.86
19.95
19.95
20.45
20.39
21.94
21.91
17.32
20.45
21.92
87
26.15
Gross margin%
9.45
12.19
14.71
14.88
15.62
14.61
13.06
13.94
13.77
14.58
17.59
13.94
14.26
80
5.70
Operating margin%
20.55
23.54
23.06
23.76
23.85
22.68
21.81
22.92
24.71
26.83
8.96
22.92
23.30
50
26.54
Net margin%
30.16
29.31
27.32
29.46
30.92
30.18
29.09
28.93
27.76
30.49
2.18
29.09
29.38
22
12.74
P/E ratio (avg)x
26.68
25.64
29.37
31.35
35.87
36.40
39.58
41.94
39.24
36.30
36.88
39.24
36.08
82
12.31
EV/EBITx
31.15
35.33
39.25
40.60
41.05
46.09
51.94
50.40
50.48
49.10
23.10
50.40
43.57
92
17.86
FCF yield (avg)%
16.82
17.59
18.43
18.88
17.84
18.41
18.97
19.35
19.71
21.25
27.10
19.35
18.65
82
27.48
FCF margin%
12.16
9.84
11.68
12.94
11.64
10.59
13.27
12.37
9.73
9.88
3.19
10.59
11.66
51
1.057
FCF / Net incomex
2.338
2.244
2.522
2.791
2.816
3.274
3.542
3.762
3.810
4.288
1.671
3.762
3.045
24
24.37
ROIC%
11.64
14.37
11.77
13.00
13.59
13.03
13.02
10.46
9.26
8.23
29.56
10.46
12.39
26
24.48
Return on equity%
12.04
10.60
9.42
11.96
14.50
12.61
11.46
14.15
12.59
14.45
29.05
12.61
12.32
84
13.41
Return on assets%
3.79
5.79
2.86
5.55
4.55
4.15
5.96
7.11
4.26
4.28
12.70
4.28
4.41
82
414.89
EPS$
97.71
102.46
91.33
93.40
95.10
100.60
88.21
79.70
71.27
73.35
435.06
(5.06%)
(4.04%)
—
3.38
EPS growth%
4.26
4.17
6.45
4.03
2.47
1.80
0.83
0.60
0.40
0.40
23.42
0.60
2.13
11
136.32
Bookvalue per sh$
535.80
520.10
564.56
650.81
640.93
628.62
673.69
719.70
771.69
913.24
372.26
7.34%
6.98%
—
196.85
FCF per share$
380.22
355.28
396.37
431.37
469.95
522.29
573.98
563.70
542.27
584.92
419.54
4.47%
5.27%
—
258.67
Dividend per sh$
459.18
446.04
455.48
530.70
614.50
656.37
639.79
701.50
835.63
824.22
447.38
6.05%
7.36%
—
24.12
Div yield (avg)%
26.19
25.95
26.17
26.48
24.99
26.06
25.49
22.53
19.62
18.36
15.77
22.53
25.72
85
6.58
Payout ratio%
5.21
5.25
5.81
5.00
3.87
5.55
8.49
9.61
7.83
6.33
23.44
7.83
5.68
37
87.46
Shares (diluted)M
67.56
59.65
58.02
55.24
50.42
53.41
54.28
53.28
56.29
56.88
87.27
2.44%
(2.54%)
13
12.65
Buyback yield%
10.81
11.59
10.65
7.72
8.33
5.55
6.62
3.63
1.62
3.79
10.21
3.79
7.17
56
0.106
D/E ratiox
1.001
0.982
0.946
0.894
0.930
0.930
1.035
1.107
1.143
1.152
1.206
1.107
0.991
55
63.41
Enterprise value$B
83.95
85.78
98.72
102.4
96.57
105.5
105.0
106.6
118.8
124.6
25.27
5.23%
5.26%
75
15.65
LT debt$B
74.35
70.13
77.55
84.34
82.90
90.22
92.89
100.9
101.6
103.9
30.62
4.62%
2.85%
24
Revenue
$59.24B
2.60%
1.00×
Cost of revenue
$41.30B
2.76%
1.02×
Operating expenses
$12.25B
2.26%
0.97×
Cash and investments
21.98%
Goodwill & intangibles
14.83%
Spread over hurdle
58.19%