8.071
Revenue$B
4.677
4.864
5.278
5.560
5.966
6.280
6.662
7.185
7.637
7.998
8.651
6.04%
6.14%
28
4.89
Revenue growth%
4.39
4.45
3.80
4.95
1.99
3.57
1.86
1.32
4.10
7.05
18.46
3.57
3.95
31
19.40
Gross margin%
4.74
4.29
3.60
2.56
2.72
2.89
3.87
2.84
0.40
1.42
27.36
2.84
2.87
83
28.55
Operating margin%
7.79
6.62
7.08
9.39
6.39
8.12
10.13
10.66
8.10
9.89
18.95
9.89
8.11
10
9.68
Net margin%
11.91
10.00
7.64
6.11
4.56
2.08
0.40
0.40
1.84
0.40
22.66
0.40
3.32
82
10.11
P/E ratio (avg)x
9.946
9.247
10.48
10.88
9.962
9.314
10.57
11.93
12.30
12.81
29.60
11.93
10.53
23
23.24
EV/EBITx
51.06
56.32
59.67
69.25
77.93
80.88
91.95
99.89
116.1
134.3
26.51
99.89
79.41
33
25.36
FCF yield (avg)%
8.03
9.90
7.48
8.17
6.76
5.19
8.11
10.98
11.31
9.32
5.46
9.32
8.14
39
3.74
FCF margin%
5.65
7.02
7.04
4.93
2.76
5.40
4.30
6.14
7.53
5.82
27.49
5.82
5.74
57
1.115
FCF / Net incomex
1.008
1.034
1.037
1.036
1.082
1.100
1.297
1.436
1.493
1.519
0.642
1.436
1.091
55
6.13
ROIC%
9.36
6.93
9.16
11.81
10.63
11.75
11.12
10.11
8.16
5.93
27.86
10.11
9.73
36
21.40
Return on equity%
17.64
16.09
18.71
16.09
16.74
19.73
19.34
19.17
22.12
23.72
25.69
19.73
18.94
5
27.01
Return on assets%
27.45
26.34
24.50
26.27
27.75
24.85
22.49
21.05
22.32
21.53
9.99
22.32
24.67
77
233,472
EPS$
40,421
43,769
47,052
47,435
47,245
46,872
50,116
51,251
44,755
46,386
260,986
(0.37%)
0.93%
—
29.04
EPS growth%
15.96
15.53
14.13
11.61
14.61
16.98
17.92
17.16
16.20
17.20
14.20
17.16
16.08
46
57,266
Bookvalue per sh$
107,205
112,143
105,237
105,530
119,758
128,451
147,410
162,250
153,078
149,567
287,646
4.55%
4.18%
—
158,871
FCF per share$
201,937
209,950
231,999
258,189
257,511
274,193
270,571
301,924
281,469
322,173
67,081
4.58%
6.31%
—
239,385
Dividend per sh$
230,492
221,026
231,281
228,674
261,692
308,408
309,781
347,921
364,707
421,576
64,038
10.01%
6.94%
—
7.41
Div yield (avg)%
9.21
11.35
9.11
10.95
8.92
9.01
11.92
12.14
13.89
14.47
16.85
12.14
11.15
56
3.51
Payout ratio%
7.15
8.04
8.16
8.21
10.42
7.67
10.47
9.17
10.64
9.22
5.84
9.22
8.69
30
0.012
Shares (diluted)M
0.023
0.027
0.031
0.036
0.038
0.042
0.044
0.047
0.048
0.054
0.011
7.19%
10.89%
24
19.10
Buyback yield%
19.33
17.33
18.62
20.06
17.19
16.61
14.77
15.25
17.27
16.48
17.16
16.48
17.23
16
0.251
D/E ratiox
0.961
1.019
1.083
1.256
1.402
1.412
1.316
1.403
1.458
1.693
1.631
1.412
1.359
58
0.654
Enterprise value$B
5.590
6.248
6.541
6.429
5.879
5.652
6.431
7.086
7.489
7.781
4.233
5.77%
3.27%
71
1.933
LT debt$B
7.830
9.140
10.47
11.93
11.74
13.44
14.34
15.86
18.65
17.51
2.930
8.33%
9.22%
56
Revenue
$7.998B
6.14%
1.00×
Cost of revenue
$4.199B
6.44%
1.03×
Operating expenses
$1.361B
5.36%
0.93×
Spread over hurdle
40.79%