69.92
Revenue$B
283.1
308.4
327.4
344.2
362.6
383.7
403.6
434.4
455.9
494.2
75.00
6.39%
6.34%
86
4.94
Revenue growth%
12.06
10.83
9.82
7.67
8.85
11.18
12.14
13.40
14.38
16.76
29.75
13.40
11.62
88
24.41
Gross margin%
7.42
6.51
8.67
11.10
10.26
7.67
10.33
8.16
5.56
6.63
15.88
7.67
7.92
28
26.22
Operating margin%
7.15
8.89
10.15
10.83
9.80
9.94
7.29
7.55
9.46
12.19
7.08
9.46
9.63
14
12.06
Net margin%
20.07
17.76
14.76
13.49
14.65
12.37
11.55
14.21
17.07
15.64
13.87
14.21
14.70
89
23.66
P/E ratio (avg)x
28.84
31.27
31.92
33.43
36.14
40.82
41.95
40.85
40.29
39.65
14.16
40.82
37.90
88
29.17
EV/EBITx
10.85
12.07
11.77
13.16
12.65
13.32
15.05
17.19
20.19
22.85
25.97
17.19
13.24
71
8.55
FCF yield (avg)%
16.52
15.69
15.87
17.46
19.82
21.45
24.05
23.56
21.18
20.48
29.55
21.45
20.15
57
17.42
FCF margin%
7.20
4.78
3.44
4.71
6.90
7.86
6.26
7.82
5.36
6.75
5.87
6.75
6.51
48
0.933
FCF / Net incomex
0.868
0.856
0.819
0.858
0.885
0.746
0.807
0.750
0.656
0.553
1.022
0.746
0.813
16
3.58
ROIC%
23.85
25.88
26.23
24.41
21.56
21.20
21.85
23.39
20.44
19.04
22.13
21.20
22.62
20
19.83
Return on equity%
16.02
13.48
13.32
14.38
13.82
12.52
13.44
16.28
17.93
19.81
4.96
16.28
14.10
87
18.72
Return on assets%
6.94
7.39
7.70
8.78
7.76
8.89
10.13
7.15
5.74
4.30
29.12
7.15
7.55
19
303.18
EPS$
526.07
612.83
693.14
678.94
771.35
813.76
826.51
907.60
885.92
840.41
337.47
1.73%
5.03%
—
23.69
EPS growth%
18.61
17.29
15.67
13.65
10.75
9.40
6.78
7.07
5.56
7.77
12.05
7.07
10.07
90
238.84
Bookvalue per sh$
309.85
325.18
329.12
333.72
345.14
331.80
298.49
303.31
271.74
254.03
283.61
(5.95%)
(2.08%)
—
250.49
FCF per share$
398.59
437.27
412.42
427.48
440.77
466.15
408.00
443.11
392.13
361.66
70.04
(3.88%)
(1.63%)
—
416.25
Dividend per sh$
517.59
561.41
604.82
711.17
715.33
819.91
814.81
790.43
785.92
898.16
385.12
4.66%
5.63%
—
4.66
Div yield (avg)%
7.44
8.39
8.18
10.87
12.55
13.26
12.58
14.82
12.94
11.62
27.32
12.94
12.09
49
27.31
Payout ratio%
18.10
18.04
20.28
21.92
22.81
19.92
17.75
16.75
17.79
17.21
14.27
17.75
18.07
81
597.3
Shares (diluted)M
611.4
584.6
569.2
568.2
555.0
601.9
575.1
601.2
651.8
710.1
604.2
5.05%
1.58%
64
9.81
Buyback yield%
12.46
15.21
13.14
13.81
12.38
11.77
9.03
10.52
12.66
10.18
10.24
10.52
12.42
52
1.482
D/E ratiox
1.164
1.212
1.162
1.300
1.221
1.418
1.343
1.509
1.433
1.570
1.614
1.433
1.322
92
35.64
Enterprise value$B
76.27
84.85
89.45
91.22
98.93
114.9
123.6
141.8
163.1
163.7
174.8
10.60%
7.78%
54
169.3
LT debt$B
312.0
298.5
327.7
340.5
348.4
388.3
347.5
356.1
325.0
324.7
399.7
(1.40%)
(0.21%)
47
Revenue
$494.2B
6.34%
1.00×
Cost of revenue
$284.9B
6.32%
1.00×
Operating expenses
$112.2B
6.37%
1.00×
Goodwill & intangibles
16.29%
Property and equipment
15.09%