44.71
Revenue$B
41.00
42.23
43.58
44.69
46.17
47.38
50.10
51.77
54.30
57.47
47.49
4.47%
4.03%
7
15.11
Revenue growth%
8.12
9.00
9.57
7.55
5.48
3.94
3.69
5.29
4.36
5.12
3.00
4.36
5.38
16
13.43
Gross margin%
9.64
11.81
14.41
12.36
13.43
11.84
12.14
14.40
16.44
18.20
21.92
14.40
12.89
50
29.86
Operating margin%
0.40
3.16
5.29
5.52
6.85
5.20
2.90
4.84
6.88
7.11
19.70
5.20
5.25
65
18.09
Net margin%
28.24
27.75
25.93
23.09
21.62
21.52
24.38
23.56
20.75
21.96
23.79
21.96
23.33
80
17.12
P/E ratio (avg)x
17.36
18.49
20.24
22.22
20.33
19.19
17.52
18.04
19.71
17.34
26.11
18.04
18.84
80
7.571
EV/EBITx
10.73
11.29
11.32
11.96
11.42
10.48
9.795
10.18
11.26
12.16
23.74
10.48
11.27
24
22.22
FCF yield (avg)%
22.33
23.55
21.44
21.40
19.51
18.65
21.22
18.22
19.37
17.54
18.11
18.65
20.36
26
7.83
FCF margin%
12.02
12.21
9.61
8.66
6.99
7.11
8.40
7.71
7.04
5.68
18.62
7.11
8.06
60
1.388
FCF / Net incomex
0.359
0.385
0.371
0.370
0.391
0.394
0.447
0.444
0.452
0.520
0.842
0.447
0.392
36
25.54
ROIC%
8.66
7.56
5.38
7.83
6.33
6.96
6.96
4.69
6.07
7.01
27.24
6.96
6.96
51
21.58
Return on equity%
27.56
26.72
28.29
26.26
28.02
27.42
25.61
26.22
23.50
24.75
25.83
25.61
26.49
49
5.72
Return on assets%
2.15
3.70
5.73
6.79
6.04
4.60
2.48
5.12
4.26
1.49
15.09
4.26
4.43
54
241.78
EPS$
78.37
72.53
64.92
69.14
73.04
76.12
71.63
65.11
69.68
69.84
251.80
(0.89%)
(2.31%)
—
3.06
EPS growth%
0.40
2.08
3.92
2.34
2.64
1.05
2.54
1.86
3.39
4.42
17.97
2.54
2.44
94
89.25
Bookvalue per sh$
259.54
262.39
236.04
263.81
243.09
235.60
244.82
273.20
243.30
248.31
47.71
0.43%
(1.58%)
—
292.05
FCF per share$
102.60
98.06
104.47
111.92
109.05
120.53
137.11
149.52
163.78
190.39
279.49
11.79%
7.99%
—
64.83
Dividend per sh$
249.44
237.87
270.82
292.83
320.35
358.45
387.33
382.57
421.86
450.49
65.90
7.06%
7.32%
—
27.76
Div yield (avg)%
20.08
20.35
21.05
18.20
16.67
18.85
17.57
17.36
15.25
16.66
6.28
17.36
17.89
11
27.84
Payout ratio%
11.48
10.82
10.77
9.33
6.74
8.30
7.01
5.32
3.70
3.87
11.76
5.32
7.66
50
167.2
Shares (diluted)M
177.9
186.2
191.4
175.7
182.7
166.5
181.7
176.7
195.2
215.0
170.5
3.31%
2.49%
22
26.03
Buyback yield%
25.57
24.76
25.06
22.74
22.46
24.93
23.37
23.37
22.20
23.68
27.90
23.37
23.53
87
0.849
D/E ratiox
1.462
1.484
1.412
1.288
1.371
1.537
1.460
1.337
1.519
1.697
1.357
1.519
1.461
29
18.60
Enterprise value$B
30.82
29.12
28.75
28.93
30.65
29.09
26.55
27.93
26.26
28.03
31.46
(1.77%)
(1.01%)
19
5.618
LT debt$B
53.02
49.81
56.57
63.90
65.49
69.82
77.57
87.46
84.79
89.43
55.46
6.43%
4.83%
76
Revenue
$57.47B
4.03%
1.00×
Cost of revenue
$27.02B
3.91%
0.99×
Operating expenses
$12.01B
4.98%
1.10×
Goodwill & intangibles
15.40%