587.7
Revenue$B
230.9
252.6
278.7
304.9
334.7
367.3
394.9
427.8
451.8
486.5
609.3
7.77%
8.73%
69
25.57
Revenue growth%
14.47
11.64
14.44
16.09
14.31
16.77
14.13
15.88
14.48
11.84
15.81
14.48
14.46
28
27.02
Gross margin%
9.44
10.35
11.73
9.30
10.93
8.21
5.42
8.14
10.81
10.72
14.26
8.21
9.90
49
19.70
Operating margin%
26.71
25.50
26.14
26.80
29.73
31.29
28.84
30.60
31.05
31.64
13.87
31.05
29.29
73
23.55
Net margin%
24.45
22.61
23.25
23.29
26.24
24.43
22.39
21.70
21.31
22.61
17.20
22.39
22.93
13
21.09
P/E ratio (avg)x
39.09
38.93
40.95
42.62
41.84
48.50
52.99
62.76
62.82
70.54
27.21
62.76
45.56
29
12.60
EV/EBITx
14.36
13.78
13.39
12.85
13.86
13.93
13.86
13.85
12.86
12.02
24.63
13.85
13.82
5
14.31
FCF yield (avg)%
5.04
2.14
0.42
0.40
2.96
1.28
0.40
0.40
0.40
0.52
8.34
0.40
0.47
9
24.03
FCF margin%
28.73
31.17
34.02
34.12
33.07
35.84
36.55
38.16
35.74
38.54
19.46
36.55
34.93
18
1.750
FCF / Net incomex
1.250
1.379
1.433
1.494
1.661
1.774
1.738
1.578
1.662
1.705
0.160
1.705
1.620
24
15.57
ROIC%
26.23
28.81
27.62
28.77
30.67
33.16
33.65
35.59
38.50
41.28
27.83
35.59
31.91
65
3.39
Return on equity%
17.91
20.73
18.28
16.29
14.16
12.99
11.88
12.88
15.73
14.83
16.51
12.99
15.28
36
28.72
Return on assets%
28.09
26.87
27.75
27.46
28.79
31.34
29.26
28.18
28.59
26.03
28.27
28.59
28.13
26
777.83
EPS$
473.35
475.79
424.40
414.06
378.16
384.65
405.32
439.16
375.32
406.87
795.67
1.47%
(1.46%)
—
3.68
EPS growth%
16.50
13.96
15.10
14.15
14.59
17.41
17.14
17.48
16.07
18.94
2.05
17.41
16.29
40
588.13
Bookvalue per sh$
948.18
879.69
947.65
1,012
970.82
1,074
1,179
1,211
1,230
1,246
376.05
5.12%
3.39%
—
806.03
FCF per share$
707.01
767.79
864.38
802.61
769.45
724.70
789.71
895.51
820.70
746.57
734.67
(0.60%)
0.66%
—
575.26
Dividend per sh$
197.47
213.05
190.86
191.94
174.13
181.81
162.37
163.74
157.41
137.66
822.57
(4.59%)
(4.43%)
—
21.95
Div yield (avg)%
22.37
22.83
23.39
23.01
25.76
26.38
27.43
28.41
27.09
26.55
24.59
27.09
26.07
37
6.70
Payout ratio%
22.73
21.09
22.74
22.92
22.43
20.41
23.40
25.34
25.01
24.63
26.35
24.63
22.83
65
0.966
Shares (diluted)B
1.237
1.328
1.428
1.336
1.489
1.593
1.788
2.088
2.196
2.459
1.009
10.55%
8.70%
32
5.66
Buyback yield%
22.10
20.36
18.62
19.31
20.87
18.67
18.25
18.10
16.94
15.55
13.75
18.10
18.64
84
1.738
D/E ratiox
1.242
1.497
1.472
1.432
1.580
1.793
2.033
2.250
2.573
3.010
1.521
2.250
1.686
61
258.3
Enterprise value$B
616.6
552.5
542.0
505.7
554.7
564.1
591.7
653.3
642.3
669.7
200.5
3.84%
1.02%
65
27.19
LT debt$B
404.3
454.4
503.3
494.8
562.8
569.0
550.1
601.1
591.8
646.3
140.7
2.81%
4.81%
11
Revenue
$486.5B
8.73%
1.00×
Cost of revenue
$340.5B
8.73%
1.00×
Operating expenses
$71.28B
8.64%
0.99×
Spread over hurdle
(2.13%)