90.40
Revenue$B
86.02
90.51
91.94
95.22
100.1
104.6
109.0
114.3
117.1
121.1
98.03
3.89%
3.90%
39
7.44
Revenue growth%
0.40
0.40
1.99
4.32
6.95
5.79
4.67
3.67
6.52
6.02
19.22
5.79
4.49
15
2.48
Gross margin%
6.44
6.34
8.65
8.95
6.80
5.85
3.24
5.92
7.22
7.09
22.88
5.92
6.62
45
20.71
Operating margin%
10.59
12.37
13.56
13.92
14.57
15.32
16.49
18.27
21.03
22.17
3.06
18.27
14.95
73
29.01
Net margin%
28.26
29.22
31.55
31.40
28.41
25.53
22.62
23.18
24.16
22.56
3.51
23.18
26.90
49
37.61
P/E ratio (avg)x
14.51
14.18
15.56
15.34
16.39
15.15
15.96
17.16
18.21
16.24
17.71
16.24
15.76
89
10.26
EV/EBITx
24.17
21.68
18.89
19.38
16.75
16.32
14.65
15.59
15.55
14.01
35.83
15.55
16.53
68
26.29
FCF yield (avg)%
22.98
23.31
26.30
24.61
21.68
19.83
18.97
16.62
15.11
16.38
7.16
16.62
20.75
55
15.47
FCF margin%
21.54
23.39
25.50
25.78
28.43
29.25
28.81
27.80
26.28
25.05
27.59
27.80
26.03
46
1.480
FCF / Net incomex
1.206
1.288
1.237
1.089
1.163
1.237
1.299
1.216
1.167
1.094
0.677
1.216
1.211
71
22.50
ROIC%
22.36
19.55
18.78
18.78
17.86
17.48
17.74
16.81
18.11
16.38
17.56
17.48
17.98
69
4.13
Return on equity%
8.01
7.72
4.94
3.89
1.33
3.67
3.08
0.46
0.40
0.40
17.32
0.46
3.38
41
13.94
Return on assets%
24.49
22.58
23.82
23.70
25.04
23.77
23.32
24.53
22.46
25.38
10.06
23.77
23.79
45
127.54
EPS$
416.88
444.31
490.01
486.38
479.02
476.68
449.96
463.87
471.02
449.23
139.67
(1.28%)
0.90%
—
7.87
EPS growth%
12.08
13.36
11.19
13.54
11.75
9.97
12.87
10.37
8.03
6.53
14.71
9.97
11.47
8
226.14
Bookvalue per sh$
75.94
76.10
84.09
94.07
102.96
107.76
105.78
102.36
117.40
131.92
68.44
5.08%
5.29%
—
179.95
FCF per share$
314.19
289.24
308.75
286.45
291.07
287.75
289.37
290.64
285.06
275.56
167.38
(1.09%)
(1.35%)
—
199.85
Dividend per sh$
364.12
343.57
336.49
338.29
345.49
328.35
311.40
324.27
321.04
332.79
427.27
(0.75%)
(1.37%)
—
12.77
Div yield (avg)%
4.99
3.18
2.57
1.37
4.10
4.61
2.67
1.20
0.40
0.40
18.97
1.20
2.62
15
18.21
Payout ratio%
14.98
14.70
15.56
17.98
20.44
20.78
23.54
23.80
23.75
21.64
28.62
23.54
20.61
81
126.9
Shares (diluted)M
107.3
107.6
98.15
100.7
103.2
107.1
115.8
105.4
95.91
97.29
124.4
(1.17%)
(1.13%)
45
17.61
Buyback yield%
26.21
23.61
24.10
25.47
26.50
24.51
25.51
23.42
25.29
24.38
6.87
24.51
24.90
32
0.971
D/E ratiox
0.342
0.355
0.398
0.425
0.420
0.405
0.394
0.417
0.478
0.516
1.243
0.417
0.411
18
77.86
Enterprise value$B
22.59
23.51
21.04
21.67
21.25
19.98
20.92
18.81
18.78
18.14
6.597
(3.12%)
(1.33%)
15
78.88
LT debt$B
18.91
20.11
21.47
19.81
20.58
21.06
19.90
18.07
17.09
15.35
64.37
(5.69%)
(3.00%)
42
Revenue
$121.1B
3.90%
1.00×
Cost of revenue
$84.38B
3.85%
1.00×
Operating expenses
$15.22B
4.41%
1.05×