24.40
Revenue$B
20.45
21.56
23.13
24.43
25.57
27.59
29.73
31.84
34.12
36.65
26.43
7.46%
6.61%
87
17.88
Revenue growth%
19.78
21.91
20.33
21.09
19.20
18.26
18.20
20.19
17.56
16.78
22.33
18.20
19.49
58
22.80
Gross margin%
25.78
27.08
29.73
31.77
30.32
29.36
28.05
30.61
28.66
30.60
25.46
29.36
29.54
59
22.62
Operating margin%
0.61
0.40
0.40
0.40
2.49
0.40
3.14
2.87
2.49
3.59
28.42
2.87
1.55
6
16.33
Net margin%
8.53
11.53
10.05
7.09
6.17
4.96
7.86
8.44
9.84
7.60
16.03
7.86
8.15
48
18.31
P/E ratio (avg)x
28.73
29.71
29.48
29.45
34.25
40.53
44.69
47.45
46.22
48.17
11.96
46.22
37.39
11
31.66
EV/EBITx
18.40
17.62
15.80
16.01
14.57
15.76
16.19
15.73
15.27
16.75
9.557
15.76
15.91
21
9.71
FCF yield (avg)%
10.94
10.67
7.72
10.60
8.96
10.08
9.61
8.77
8.74
5.95
18.87
8.77
9.28
44
25.08
FCF margin%
10.72
12.21
11.72
10.32
8.86
10.61
10.66
8.14
7.69
5.52
4.91
8.14
10.46
88
0.688
FCF / Net incomex
0.422
0.453
0.481
0.445
0.492
0.473
0.515
0.463
0.466
0.460
0.301
0.466
0.465
14
16.84
ROIC%
10.86
10.15
11.20
9.25
6.39
3.81
1.38
3.56
3.82
5.14
28.02
3.81
5.77
72
29.36
Return on equity%
10.55
11.53
10.23
8.20
7.50
6.56
5.03
7.99
7.71
5.98
5.57
6.56
7.85
40
8.10
Return on assets%
25.01
22.52
22.25
22.77
23.19
25.71
26.90
27.96
29.72
30.32
5.62
27.96
25.36
37
141.49
EPS$
223.87
241.70
227.85
231.84
218.57
205.30
193.37
192.76
199.16
197.66
152.98
(1.99%)
(1.65%)
—
5.02
EPS growth%
20.13
18.43
19.74
21.61
24.54
24.66
27.25
28.10
28.42
25.73
12.87
27.25
24.60
86
249.41
Bookvalue per sh$
54.95
53.08
53.16
55.57
56.39
59.26
55.90
58.18
54.67
48.29
132.42
(3.05%)
(1.52%)
—
129.80
FCF per share$
87.60
79.63
68.44
60.62
62.33
63.27
62.76
53.23
46.41
45.13
40.79
(6.26%)
(6.06%)
—
255.34
Dividend per sh$
64.02
71.39
77.76
85.35
87.49
102.06
106.57
120.99
132.47
151.53
212.47
11.61%
9.15%
—
23.37
Div yield (avg)%
11.48
12.94
13.31
14.63
11.82
9.80
8.47
6.90
4.99
6.05
21.95
6.90
10.64
69
2.79
Payout ratio%
6.26
6.79
7.97
8.41
7.59
5.68
8.06
9.90
12.83
14.52
2.48
9.90
8.02
56
205.2
Shares (diluted)M
362.9
394.2
413.5
485.8
493.9
565.3
640.7
718.1
730.1
818.2
202.1
10.62%
9.96%
9
27.50
Buyback yield%
23.67
22.28
20.94
23.28
26.08
27.99
29.51
29.94
32.20
33.65
8.95
29.94
27.03
78
0.314
D/E ratiox
0.781
0.753
0.816
0.894
0.861
0.843
0.940
0.940
1.051
1.143
1.144
0.940
0.878
32
26.67
Enterprise value$B
7.581
7.987
7.627
7.243
7.345
6.719
6.684
7.135
6.746
7.251
23.74
(0.26%)
(0.85%)
41
28.79
LT debt$B
4.333
4.320
4.503
5.165
6.207
6.089
5.979
6.410
6.704
7.413
11.62
3.62%
6.92%
84
Revenue
$36.65B
6.61%
1.00×
Cost of revenue
$20.10B
6.42%
0.98×
Operating expenses
$8.276B
7.07%
1.04×
Goodwill & intangibles
17.83%
Spread over hurdle
(25.24%)