282.3
Revenue$B
795.6
846.7
874.4
902.8
954.0
1,013
1,071
1,136
1,186
1,234
305.8
5.28%
4.88%
46
3.78
Revenue growth%
4.30
2.35
4.51
4.60
3.72
6.63
4.28
6.55
4.41
7.29
15.03
6.55
4.46
95
28.61
Gross margin%
3.91
2.92
5.74
7.42
9.22
8.27
10.43
8.95
11.50
11.29
23.38
10.43
8.61
52
4.77
Operating margin%
5.16
4.32
6.39
4.41
1.55
3.80
1.86
0.40
2.03
2.88
5.23
2.03
3.34
80
27.92
Net margin%
17.02
15.29
18.26
15.39
13.69
12.27
10.99
13.31
13.04
13.88
12.04
13.04
13.78
42
15.97
P/E ratio (avg)x
20.88
19.20
20.07
20.10
18.75
20.68
18.52
16.13
17.45
16.77
22.74
17.45
18.97
6
15.82
EV/EBITx
32.70
34.17
33.45
34.80
39.83
41.71
40.94
40.28
44.36
51.80
20.94
41.71
40.05
26
4.39
FCF yield (avg)%
18.14
16.21
17.41
14.53
11.68
11.14
9.43
10.92
10.07
7.09
23.87
10.07
11.41
22
7.22
FCF margin%
10.64
13.53
11.30
10.70
8.00
9.60
7.28
10.18
10.54
8.11
9.85
9.60
10.36
13
1.749
FCF / Net incomex
1.283
1.409
1.424
1.519
1.461
1.403
1.344
1.444
1.479
1.523
0.301
1.444
1.434
48
17.77
ROIC%
16.79
18.80
21.23
20.12
18.66
21.10
22.74
24.44
23.10
23.11
24.96
23.10
21.17
24
5.64
Return on equity%
20.36
22.54
22.30
24.28
27.10
29.95
28.62
29.09
31.82
33.41
15.78
29.95
27.86
94
25.77
Return on assets%
22.09
21.41
21.61
20.21
20.03
18.91
17.39
19.34
18.31
21.30
18.69
18.91
20.12
49
182.75
EPS$
271.06
258.07
224.37
205.76
200.00
171.89
177.65
176.38
177.55
187.87
202.44
(1.24%)
(4.83%)
—
9.14
EPS growth%
13.14
14.92
17.34
16.82
17.58
16.35
16.72
16.65
15.56
13.89
17.60
16.35
16.50
74
293.56
Bookvalue per sh$
141.05
144.71
166.02
173.08
174.89
169.83
192.27
205.20
221.77
230.57
358.72
5.68%
5.16%
—
89.97
FCF per share$
241.27
228.63
226.16
225.85
243.96
236.31
238.27
241.75
218.15
241.87
129.15
(0.17%)
0.39%
—
133.96
Dividend per sh$
197.71
173.56
178.09
170.53
186.09
199.16
194.07
174.33
162.52
156.64
396.00
(3.39%)
(3.10%)
—
2.15
Div yield (avg)%
11.10
9.03
11.90
13.16
15.23
12.65
14.68
12.49
9.76
10.12
28.93
12.49
12.19
48
9.64
Payout ratio%
13.65
15.20
12.35
15.03
13.90
13.72
15.61
17.89
16.44
15.73
17.61
15.73
15.11
54
2.129
Shares (diluted)B
1.650
1.727
1.835
1.933
2.009
2.168
2.049
1.909
1.919
1.751
2.135
(2.72%)
0.30%
47
10.67
Buyback yield%
11.26
12.89
10.60
10.40
12.54
9.75
7.50
5.82
7.56
10.02
22.76
7.56
10.21
94
1.123
D/E ratiox
2.518
2.617
2.647
2.883
3.422
3.513
3.852
4.364
5.043
4.947
0.739
4.364
3.468
54
1,223
Enterprise value$B
666.7
620.1
636.2
604.1
656.2
712.9
650.8
656.6
738.4
807.3
733.9
4.23%
2.87%
13
1,357
LT debt$B
1,546
1,533
1,473
1,605
1,715
1,908
1,832
2,098
2,025
1,899
662.1
2.06%
1.85%
63
Revenue
$1.234T
4.88%
1.00×
Cost of revenue
$744.8B
4.74%
0.99×
Operating expenses
$180.9B
5.00%
1.01×
Goodwill & intangibles
15.75%
Spread over hurdle
(4.27%)