103.3
Revenue$B
177.8
179.0
181.7
182.2
186.7
190.4
196.0
199.1
200.5
206.0
114.3
1.99%
1.73%
70
14.02
Revenue growth%
0.44
3.35
5.14
2.48
4.48
6.22
4.81
3.03
0.58
0.40
25.78
3.03
3.19
15
3.70
Gross margin%
19.82
19.24
17.55
20.19
22.08
19.16
17.47
18.91
17.56
18.23
24.07
18.23
19.03
30
22.00
Operating margin%
16.48
17.24
20.06
21.88
23.44
24.34
21.38
20.12
18.12
19.26
29.29
20.12
20.09
44
28.17
Net margin%
10.37
11.17
12.17
10.32
8.80
9.70
12.17
12.48
11.46
12.74
18.10
12.17
11.32
20
36.25
P/E ratio (avg)x
11.14
10.30
11.65
12.22
13.63
15.21
16.57
15.38
17.29
18.76
11.31
16.57
14.42
47
6.965
EV/EBITx
29.24
30.60
28.88
31.11
33.75
37.93
36.43
34.04
36.38
37.89
19.16
36.43
33.90
26
21.37
FCF yield (avg)%
19.18
18.00
17.67
15.76
13.82
15.72
13.06
13.05
12.78
11.62
17.25
13.05
14.77
53
10.44
FCF margin%
24.67
23.96
24.34
25.48
22.66
25.57
25.08
23.61
22.74
20.82
18.57
23.61
24.15
43
0.390
FCF / Net incomex
0.533
0.514
0.515
0.548
0.515
0.575
0.642
0.676
0.714
0.677
0.422
0.676
0.562
11
21.10
ROIC%
5.81
4.93
6.49
9.24
6.61
4.81
5.65
5.54
3.56
2.03
28.98
4.81
5.59
39
28.33
Return on equity%
5.56
3.94
2.54
3.39
4.54
4.99
6.40
7.01
5.46
6.21
2.94
6.21
5.23
84
28.30
Return on assets%
28.89
27.49
27.46
30.35
31.12
28.75
28.81
29.23
31.73
34.08
23.27
29.23
29.06
16
341.95
EPS$
864.61
966.12
961.21
932.77
919.40
926.54
944.42
1,044
1,231
1,191
380.26
5.32%
3.98%
—
14.55
EPS growth%
5.70
4.25
5.11
4.34
5.61
2.91
1.52
1.57
4.13
2.96
5.62
2.91
4.19
22
335.63
Bookvalue per sh$
599.39
699.46
794.73
760.26
798.79
822.36
867.60
834.73
957.69
1,109
322.32
6.79%
6.99%
—
253.65
FCF per share$
192.13
212.10
225.38
235.03
261.69
243.93
260.05
247.88
223.07
214.99
182.25
(3.86%)
1.94%
—
463.97
Dividend per sh$
456.42
432.85
449.41
510.63
533.36
517.77
578.31
658.55
671.66
724.58
357.24
6.32%
5.23%
—
7.62
Div yield (avg)%
21.86
18.92
21.63
19.13
22.02
22.27
23.26
24.12
23.79
22.33
7.22
23.26
22.14
21
14.15
Payout ratio%
25.88
28.24
25.75
25.76
27.36
29.86
29.41
29.22
31.72
29.28
20.29
29.41
28.73
30
336.3
Shares (diluted)M
278.5
291.4
261.0
268.6
264.2
287.3
282.0
260.4
224.9
197.7
323.4
(5.63%)
(2.60%)
94
18.65
Buyback yield%
7.81
9.45
6.80
4.80
7.22
9.41
6.53
8.38
10.03
12.20
18.51
9.41
8.09
87
0.666
D/E ratiox
1.444
1.263
1.095
1.059
1.020
0.976
0.844
0.808
0.804
0.873
0.132
0.844
0.998
81
193.6
Enterprise value$B
245.6
230.2
237.4
217.1
230.8
210.3
220.0
211.5
198.6
184.2
177.8
(4.42%)
(2.98%)
81
19.61
LT debt$B
52.76
59.44
65.50
62.01
60.60
61.94
59.95
61.96
61.80
63.13
118.6
0.82%
2.64%
23
Revenue
$206.0B
1.73%
1.00×
Cost of revenue
$92.17B
1.75%
1.00×
Operating expenses
$40.73B
1.32%
0.96×