31.53
Revenue$B
42.29
43.90
44.83
46.66
47.28
49.15
50.18
51.74
53.95
54.38
33.98
2.84%
2.61%
91
6.87
Revenue growth%
14.57
12.53
14.55
15.70
17.25
15.00
16.74
19.48
19.38
19.53
16.59
19.38
16.22
21
17.26
Gross margin%
3.59
5.79
4.11
6.05
3.29
5.81
6.10
8.28
5.47
2.82
18.49
5.81
5.63
75
5.03
Operating margin%
15.55
15.07
14.23
13.05
10.88
12.31
13.76
11.40
11.28
10.27
24.32
11.40
12.68
32
8.02
Net margin%
33.32
32.34
31.23
32.35
31.62
29.67
27.24
24.82
25.97
23.06
3.96
25.97
30.45
39
13.78
P/E ratio (avg)x
29.90
35.81
41.97
48.63
55.28
64.80
75.29
86.57
91.43
94.51
29.04
86.57
60.04
81
16.22
EV/EBITx
30.10
29.82
30.66
30.37
28.42
28.55
30.11
27.07
24.53
22.33
8.727
27.07
29.18
33
4.33
FCF yield (avg)%
6.99
8.70
11.43
10.86
10.86
9.99
11.75
12.93
10.14
10.91
20.25
10.91
10.86
24
7.40
FCF margin%
10.93
13.88
15.14
13.92
11.03
8.73
9.47
8.22
7.91
6.85
20.59
8.22
10.20
51
1.382
FCF / Net incomex
1.424
1.635
1.722
1.735
1.834
1.908
2.272
2.208
2.623
3.085
1.157
2.272
1.871
81
12.45
ROIC%
25.26
27.27
29.86
32.73
30.32
32.86
30.30
27.46
27.53
26.81
8.10
27.53
28.69
31
13.12
Return on equity%
8.84
9.64
10.26
9.60
7.92
7.22
9.76
10.99
13.48
13.23
27.28
10.99
9.70
25
26.09
Return on assets%
13.01
15.48
17.90
18.83
20.76
21.28
21.89
22.39
22.94
22.27
13.27
22.27
21.02
80
102.89
EPS$
274.54
285.31
254.36
243.21
273.29
293.99
278.81
302.48
301.60
273.93
113.07
0.05%
(0.17%)
—
10.48
EPS growth%
27.47
29.45
26.47
24.71
24.23
22.72
22.66
21.52
22.77
22.27
13.97
22.66
23.50
53
279.46
Bookvalue per sh$
141.23
137.17
141.11
135.58
132.30
132.43
126.73
134.93
139.39
160.46
109.67
3.93%
1.78%
—
265.54
FCF per share$
332.17
379.86
425.92
419.85
446.74
455.57
450.68
469.25
441.55
511.06
235.54
2.73%
4.90%
—
287.33
Dividend per sh$
151.79
143.25
158.97
159.72
165.65
175.21
193.24
209.55
198.42
221.83
88.96
6.01%
5.10%
—
7.60
Div yield (avg)%
15.91
13.25
15.29
15.59
17.64
16.03
17.55
16.37
14.70
12.49
14.86
16.03
15.75
58
29.67
Payout ratio%
4.79
2.68
2.65
0.65
0.40
2.74
1.06
2.02
3.22
1.39
6.58
2.02
2.33
88
65.21
Shares (diluted)M
101.3
120.7
127.1
149.8
162.4
184.3
181.6
205.1
216.9
253.4
65.04
9.31%
11.13%
57
23.17
Buyback yield%
23.18
25.19
22.73
22.15
23.07
21.00
23.38
25.60
27.61
25.37
9.40
25.37
23.28
37
0.844
D/E ratiox
1.180
1.172
1.157
1.141
1.278
1.402
1.595
1.582
1.779
1.978
0.268
1.595
1.340
34
48.37
Enterprise value$B
19.22
18.97
18.23
18.47
19.16
18.59
17.61
18.95
17.98
17.03
46.33
(2.33%)
(1.34%)
54
29.30
LT debt$B
21.91
21.05
19.51
18.00
18.81
18.91
18.60
16.16
14.15
14.29
29.91
(5.35%)
(3.38%)
73
Revenue
$54.38B
2.61%
1.00×
Cost of revenue
$30.91B
2.36%
0.98×
Operating expenses
$7.619B
3.93%
1.14×
Cash and investments
17.04%