138.9
Revenue$B
249.8
247.3
251.3
247.6
249.1
244.4
248.6
255.3
254.7
250.4
152.7
0.10%
(0.07%)
52
21.71
Revenue growth%
17.31
19.73
17.68
14.69
12.53
13.79
14.16
11.67
8.69
8.26
22.46
11.67
13.97
27
2.87
Gross margin%
23.67
24.09
21.42
23.69
24.49
22.87
24.61
22.06
19.60
17.23
15.27
22.06
23.27
34
7.32
Operating margin%
10.17
12.82
11.85
13.97
13.33
13.30
11.02
12.66
11.08
9.07
21.90
11.08
12.26
83
11.40
Net margin%
4.81
7.11
8.99
10.97
10.70
12.23
15.23
17.63
15.91
16.34
27.81
15.91
11.60
54
18.11
P/E ratio (avg)x
29.35
26.99
26.84
24.32
25.10
27.95
25.47
22.85
20.85
21.47
28.63
22.85
25.28
90
30.88
EV/EBITx
17.58
20.40
20.60
23.63
22.80
23.87
26.44
28.62
27.13
29.29
7.129
27.13
23.75
26
23.34
FCF yield (avg)%
20.85
20.89
20.46
18.21
20.57
20.24
21.92
21.79
20.19
18.39
2.78
20.24
20.51
89
2.87
FCF margin%
22.52
21.58
23.97
23.54
25.76
27.30
30.04
32.39
30.38
32.34
12.17
30.38
26.53
71
0.160
FCF / Net incomex
1.436
1.396
1.444
1.540
1.670
1.740
1.698
1.618
1.827
1.850
0.254
1.740
1.644
85
4.94
ROIC%
27.28
24.86
24.92
22.27
22.17
21.30
20.56
22.17
20.94
22.76
11.21
21.30
22.22
66
3.16
Return on equity%
14.44
16.95
18.31
16.13
15.03
16.31
14.49
13.45
12.88
10.56
4.09
13.45
14.76
8
10.07
Return on assets%
19.02
17.70
20.08
19.17
18.83
19.57
19.82
16.97
19.17
20.39
7.14
19.57
19.17
48
548.60
EPS$
3,347
3,839
3,873
4,145
4,278
4,473
4,773
5,179
5,653
6,103
586.97
7.36%
7.55%
—
20.98
EPS growth%
6.91
7.11
6.60
8.87
8.90
10.72
10.32
7.50
4.58
3.18
13.50
7.50
7.31
71
3,336
Bookvalue per sh$
3,969
4,111
4,668
5,232
6,115
6,042
6,520
6,974
7,373
7,892
2,219
5.23%
8.59%
—
2,834
FCF per share$
643.27
678.24
714.31
690.80
687.93
680.93
684.77
716.80
737.53
706.48
791.97
0.53%
1.32%
—
2,245
Dividend per sh$
991.52
1,169
1,120
1,098
1,280
1,339
1,422
1,417
1,584
1,751
1,618
6.47%
7.57%
—
12.73
Div yield (avg)%
11.49
10.41
11.17
12.18
13.45
15.47
14.13
12.19
10.53
12.42
9.76
12.42
12.18
85
16.89
Payout ratio%
23.05
21.98
20.83
18.56
18.20
17.12
17.64
15.02
16.23
15.29
14.98
16.23
17.92
73
43.40
Shares (diluted)M
65.00
65.34
75.21
81.42
91.69
107.0
116.9
124.7
137.1
141.5
43.06
9.07%
9.99%
62
16.28
Buyback yield%
13.06
11.41
12.99
11.80
10.95
12.66
14.96
15.12
15.79
17.33
17.60
15.12
13.02
25
1.461
D/E ratiox
2.385
2.607
2.461
2.668
2.673
3.024
2.828
2.831
3.302
3.284
0.401
3.024
2.751
42
164.9
Enterprise value$B
79.98
83.29
89.03
88.59
97.89
108.3
119.8
139.6
161.3
188.0
162.3
13.94%
8.31%
63
95.17
LT debt$B
81.30
80.77
88.25
97.27
104.6
116.1
117.8
127.7
130.2
127.4
27.20
4.02%
5.69%
75
Revenue
$250.4B
(0.07%)
1.00×
Cost of revenue
$175.3B
0.05%
1.01×
Operating expenses
$38.96B
(0.22%)
0.99×
Property and equipment
15.85%