91.65
Revenue$B
219.6
226.7
238.1
247.8
266.6
280.2
293.1
306.8
330.7
350.2
94.06
5.61%
5.40%
93
11.66
Revenue growth%
30.08
30.50
31.39
33.26
35.76
33.59
32.35
30.24
30.70
32.39
2.07
32.35
31.87
70
12.57
Gross margin%
10.33
9.87
9.95
12.78
13.72
11.19
14.17
15.48
15.71
12.85
13.69
14.17
12.82
55
27.49
Operating margin%
25.23
22.26
19.94
20.71
20.09
21.71
21.45
24.11
24.49
25.27
10.41
24.11
21.98
6
12.88
Net margin%
20.97
21.51
23.50
21.45
23.54
23.44
26.08
24.36
21.99
19.10
2.68
23.44
22.72
50
20.56
P/E ratio (avg)x
28.14
31.65
35.22
42.07
43.92
42.54
41.74
48.56
56.30
59.37
36.29
48.56
42.30
80
31.31
EV/EBITx
10.85
11.66
11.16
12.13
12.28
11.37
10.92
11.23
11.82
12.05
14.20
11.37
11.52
30
15.74
FCF yield (avg)%
25.97
28.87
29.68
30.95
33.20
31.88
32.57
33.06
30.97
29.87
12.39
31.88
30.96
86
15.21
FCF margin%
18.27
18.82
15.85
17.83
17.53
16.15
18.02
15.12
15.83
13.33
7.68
15.83
16.84
11
1.740
FCF / Net incomex
0.963
0.978
1.021
1.191
1.227
1.217
1.279
1.365
1.587
1.902
0.982
1.365
1.222
77
6.54
ROIC%
34.68
34.65
34.25
35.27
34.50
34.24
33.07
35.76
35.76
35.43
29.86
35.43
34.66
92
24.53
Return on equity%
22.48
21.65
21.11
22.75
24.33
26.35
24.83
24.28
24.52
26.10
27.06
24.83
24.31
21
16.92
Return on assets%
23.29
21.47
24.07
25.01
27.23
29.13
27.66
30.31
30.76
29.11
6.53
29.13
27.44
42
43.91
EPS$
57.42
61.46
66.72
75.19
83.64
96.65
93.35
91.08
94.74
100.04
46.35
3.65%
6.96%
—
20.58
EPS growth%
18.02
20.53
23.22
20.95
19.70
22.31
20.90
22.15
24.16
21.48
26.56
22.15
21.22
45
110.68
Bookvalue per sh$
79.29
82.26
82.82
78.30
74.07
79.30
88.48
94.43
90.01
84.82
95.85
2.75%
0.17%
—
65.27
FCF per share$
69.41
82.18
84.12
82.96
82.68
88.90
99.41
102.17
109.19
114.23
73.64
6.68%
6.37%
—
45.04
Dividend per sh$
124.72
125.35
131.74
140.91
151.86
167.17
168.37
179.24
194.79
203.68
70.23
6.05%
4.76%
—
16.94
Div yield (avg)%
11.58
13.03
11.50
10.58
10.01
9.32
7.37
5.49
8.04
9.47
7.07
8.04
9.74
19
21.13
Payout ratio%
26.82
24.25
26.60
24.62
26.83
26.91
23.95
22.76
22.43
19.81
9.57
22.76
24.44
75
2.532
Shares (diluted)B
3.058
3.130
3.329
3.200
3.462
3.578
3.539
3.453
3.822
4.110
2.556
3.49%
3.14%
57
10.77
Buyback yield%
18.47
20.51
21.03
22.09
22.45
22.09
24.55
24.39
26.57
28.53
17.71
24.55
22.27
89
1.736
D/E ratiox
1.414
1.271
1.261
1.128
1.040
1.098
1.059
1.069
1.042
0.971
1.730
1.059
1.083
28
19.60
Enterprise value$B
312.3
310.4
338.0
385.7
379.5
456.0
547.2
628.4
755.0
815.6
98.83
16.53%
11.57%
29
228.4
LT debt$B
175.8
186.2
185.8
197.2
235.5
247.1
295.6
338.5
336.9
389.5
159.5
10.59%
8.85%
21
Revenue
$350.2B
5.40%
1.00×
Cost of revenue
$229.8B
5.41%
1.00×
Operating expenses
$62.20B
5.40%
1.00×
Goodwill & intangibles
21.55%