63.85
Revenue$B
67.05
72.92
77.45
85.79
92.09
101.6
107.5
115.2
124.6
137.3
67.20
8.31%
8.14%
68
2.67
Revenue growth%
6.44
6.00
3.56
4.28
3.08
2.89
1.56
3.44
1.46
3.12
5.41
2.89
3.28
51
12.62
Gross margin%
9.00
9.89
9.94
7.35
9.05
9.55
10.41
10.25
10.42
11.32
28.55
10.41
9.92
23
29.96
Operating margin%
28.27
30.77
29.91
32.46
34.05
35.10
35.81
33.77
32.53
35.37
27.53
35.10
33.15
80
7.24
Net margin%
28.49
30.15
28.05
27.10
28.53
31.08
28.53
29.99
29.59
27.21
15.27
29.59
28.53
82
24.10
P/E ratio (avg)x
12.73
11.31
10.75
11.41
10.52
11.13
9.989
9.888
9.192
7.955
17.94
9.888
10.63
15
9.165
EV/EBITx
13.72
12.40
13.47
12.99
13.21
11.90
10.32
10.67
10.25
9.650
21.25
10.32
12.15
87
8.34
FCF yield (avg)%
25.27
26.43
29.39
27.90
25.13
24.40
25.94
28.08
25.78
25.60
4.66
25.78
25.86
68
25.19
FCF margin%
4.68
2.08
4.96
2.17
5.16
4.67
4.07
1.24
0.40
0.82
29.56
1.24
3.12
49
1.359
FCF / Net incomex
1.319
1.218
1.127
1.047
1.049
1.073
0.986
1.063
1.010
1.096
1.713
1.063
1.068
9
10.25
ROIC%
24.53
25.43
24.01
22.05
23.50
24.69
23.06
25.14
26.55
24.93
12.03
24.93
24.61
89
18.72
Return on equity%
8.55
9.71
7.58
7.73
9.48
11.28
12.84
13.69
12.50
9.72
24.24
12.50
9.71
7
14.33
Return on assets%
21.66
21.14
18.72
20.05
21.22
19.23
16.87
19.03
18.90
21.02
11.45
19.03
19.64
38
90.35
EPS$
127.42
135.87
131.67
140.22
130.42
135.91
149.79
134.79
143.29
132.39
97.05
0.30%
0.06%
—
6.46
EPS growth%
19.35
18.68
20.49
19.90
21.67
19.77
18.76
21.26
21.21
22.89
4.36
21.21
20.20
69
248.27
Bookvalue per sh$
59.08
69.34
69.35
67.39
77.24
77.33
84.41
99.24
109.04
124.84
112.53
10.08%
8.54%
—
278.55
FCF per share$
236.16
235.84
248.24
254.10
277.72
272.74
301.84
347.12
320.24
313.54
146.14
2.46%
3.80%
—
201.54
Dividend per sh$
178.80
197.92
178.87
188.28
200.60
182.26
183.30
183.25
167.57
162.85
92.36
(4.08%)
(0.77%)
—
27.84
Div yield (avg)%
19.10
16.20
13.86
12.79
13.77
15.31
16.22
15.91
15.99
15.66
4.59
15.91
15.79
88
9.32
Payout ratio%
13.27
14.50
11.53
14.14
16.13
17.00
19.43
21.31
21.30
19.02
2.44
19.43
16.56
79
316.8
Shares (diluted)M
437.8
440.6
463.4
526.8
601.9
587.4
606.8
675.3
657.6
664.8
324.1
2.01%
5.70%
62
21.45
Buyback yield%
19.11
20.37
22.73
23.03
21.47
20.02
20.62
18.97
19.65
18.19
21.00
19.65
20.20
90
1.680
D/E ratiox
1.455
1.612
1.699
1.771
1.968
2.007
2.276
2.149
2.084
2.213
0.133
2.149
1.987
87
20.48
Enterprise value$B
109.0
105.3
114.4
125.6
144.8
165.9
179.3
205.7
209.2
224.9
72.13
9.20%
8.92%
29
76.48
LT debt$B
85.32
98.44
99.80
105.8
120.9
137.1
145.5
158.6
189.3
191.5
47.19
9.64%
9.28%
16
Revenue
$137.3B
8.14%
1.00×
Cost of revenue
$75.46B
7.91%
0.98×
Operating expenses
$32.37B
8.37%
1.02×
Spread over hurdle
66.67%