382.0
Revenue$B
586.1
589.0
607.7
605.3
597.1
596.8
587.9
592.2
599.4
591.0
413.6
(0.21%)
0.29%
92
14.50
Revenue growth%
5.42
5.26
6.50
4.96
3.96
1.37
1.59
0.40
2.37
4.32
29.86
1.59
4.14
63
18.16
Gross margin%
27.97
29.68
31.05
32.22
30.59
30.18
28.39
27.75
27.37
30.22
18.87
28.39
29.93
53
17.79
Operating margin%
14.90
12.28
15.12
18.09
15.10
14.61
13.63
12.39
9.48
9.30
6.81
12.39
14.12
39
2.48
Net margin%
0.40
0.40
0.40
2.21
2.49
0.45
1.03
1.34
1.56
3.12
28.12
1.34
1.18
51
21.28
P/E ratio (avg)x
6.402
6.337
6.686
7.191
7.134
6.349
6.534
5.895
5.595
5.149
11.25
5.895
6.376
67
27.94
EV/EBITx
16.97
17.92
16.86
17.94
18.12
19.42
18.34
16.92
18.39
17.14
27.95
18.34
17.93
87
20.23
FCF yield (avg)%
20.46
22.21
22.19
22.33
19.56
19.80
19.20
17.11
15.24
14.05
19.26
17.11
19.68
40
21.26
FCF margin%
19.71
22.39
25.11
24.67
24.47
22.64
23.68
23.02
20.02
22.76
6.46
22.76
22.89
29
0.895
FCF / Net incomex
1.741
1.874
2.152
2.549
2.738
3.070
3.497
4.043
4.160
4.102
0.604
4.043
2.904
60
29.42
ROIC%
12.57
9.77
12.44
15.03
15.28
15.39
12.76
12.18
13.65
13.26
21.96
13.26
13.01
86
26.14
Return on equity%
28.01
28.88
29.89
28.07
27.72
26.32
28.36
30.59
32.02
31.02
11.61
30.59
28.62
46
25.62
Return on assets%
0.40
1.54
0.40
0.40
0.66
0.40
2.80
2.57
3.24
5.40
27.26
2.80
1.10
7
348.95
EPS$
200.37
204.99
196.75
182.61
185.84
167.28
158.79
141.11
129.57
137.07
364.12
(5.91%)
(3.72%)
—
15.19
EPS growth%
23.88
22.74
25.31
26.97
26.80
29.07
28.72
28.61
27.24
29.74
14.95
28.72
27.10
13
260.82
Bookvalue per sh$
237.83
255.42
263.50
263.12
300.71
348.53
342.23
392.60
437.15
505.28
296.71
10.94%
9.68%
—
117.60
FCF per share$
245.58
245.44
258.15
229.39
212.81
229.19
228.41
239.49
251.71
264.08
394.18
4.41%
1.32%
—
225.03
Dividend per sh$
133.44
147.72
159.88
151.03
140.97
138.51
130.38
122.12
123.57
130.06
222.21
(1.60%)
1.33%
—
3.60
Div yield (avg)%
4.04
1.35
0.40
2.03
3.45
2.62
0.40
0.40
0.40
2.74
20.52
0.40
1.69
77
12.27
Payout ratio%
10.38
10.95
11.72
12.47
14.43
14.20
15.74
17.05
17.70
20.58
2.44
17.05
14.31
26
444.3
Shares (diluted)M
480.4
479.8
452.3
490.7
562.0
549.2
576.7
593.8
684.6
674.0
451.5
3.70%
4.27%
36
20.60
Buyback yield%
24.83
25.99
26.34
28.71
27.00
27.12
29.80
28.51
29.86
30.54
17.29
29.80
27.82
83
1.533
D/E ratiox
1.052
1.034
1.041
1.070
1.032
1.072
1.117
1.050
1.117
1.169
0.760
1.117
1.061
70
171.5
Enterprise value$B
314.9
310.4
320.9
309.5
359.2
414.7
450.3
501.1
496.5
569.1
454.8
9.64%
6.91%
42
431.6
LT debt$B
297.1
293.2
279.3
291.8
339.2
336.3
383.4
401.1
407.5
435.1
446.2
5.11%
5.02%
63
Revenue
$591.0B
0.29%
1.00×
Cost of revenue
$294.8B
0.41%
1.01×
Operating expenses
$142.6B
(0.21%)
0.95×
Spread over hurdle
(7.59%)