613.3
Revenue$B
888.7
975.5
1,068
1,166
1,286
1,355
1,444
1,560
1,696
1,811
642.1
7.09%
8.43%
7
29.20
Revenue growth%
12.49
10.42
9.65
10.40
9.66
7.48
7.62
7.82
10.74
10.29
2.07
7.82
9.98
24
12.98
Gross margin%
16.72
18.00
19.25
20.03
23.01
20.78
19.30
21.99
21.19
19.84
16.08
20.78
19.93
41
5.91
Operating margin%
29.49
26.81
24.82
26.07
23.62
22.33
24.86
27.58
27.27
25.70
2.33
25.70
25.89
22
27.63
Net margin%
9.79
9.75
10.35
11.41
13.67
12.69
11.31
12.80
14.42
12.74
10.28
12.74
12.05
82
7.315
P/E ratio (avg)x
49.03
49.52
54.70
53.91
64.40
68.34
78.93
92.75
94.85
101.9
24.36
92.75
66.37
45
37.48
EV/EBITx
40.57
45.08
48.53
53.19
53.12
59.15
63.25
61.76
69.91
66.82
20.83
63.25
56.17
12
17.71
FCF yield (avg)%
24.54
25.10
25.99
28.84
30.86
33.12
35.35
37.71
37.27
35.35
28.47
35.35
31.99
22
9.57
FCF margin%
5.85
8.27
8.30
9.43
9.74
10.71
12.55
14.70
15.04
12.83
19.57
12.83
10.22
41
1.193
FCF / Net incomex
0.389
0.350
0.342
0.312
0.314
0.327
0.325
0.310
0.297
0.280
0.412
0.310
0.320
56
24.67
ROIC%
4.23
2.90
0.40
0.40
1.60
2.19
0.40
0.40
0.40
0.40
20.38
0.40
0.40
12
20.13
Return on equity%
16.56
18.46
15.74
17.49
15.74
16.62
17.54
14.94
17.61
16.50
13.03
16.62
16.59
93
5.28
Return on assets%
8.87
5.96
3.36
4.62
6.19
6.76
4.09
6.44
8.04
6.79
21.05
6.76
6.32
54
50.89
EPS$
46.99
47.90
54.05
60.40
60.64
55.73
61.91
66.39
66.84
61.83
56.62
0.39%
2.36%
—
18.78
EPS growth%
0.40
0.40
0.40
1.82
0.40
0.40
3.36
4.46
1.89
3.75
20.33
3.36
1.11
26
25.19
Bookvalue per sh$
79.29
92.90
91.21
102.74
107.56
122.62
124.90
124.73
140.81
167.08
19.10
9.21%
8.18%
—
52.36
FCF per share$
73.23
72.95
81.02
89.87
101.35
114.80
138.51
143.26
168.74
176.39
41.69
11.72%
9.15%
—
51.77
Dividend per sh$
102.08
120.32
123.49
128.70
145.47
145.07
165.47
187.35
211.59
215.18
25.23
8.14%
9.50%
—
5.91
Div yield (avg)%
25.74
24.70
27.22
29.04
29.09
31.43
32.67
33.45
33.54
34.27
24.65
33.45
30.26
10
2.78
Payout ratio%
29.42
26.60
24.46
26.80
24.38
21.42
23.53
24.96
26.95
26.69
12.05
24.96
25.78
50
17.39
Shares (diluted)B
16.64
17.57
20.00
22.60
23.80
24.92
26.76
28.03
28.26
27.15
17.50
2.67%
5.06%
78
3.99
Buyback yield%
6.65
6.54
7.19
6.72
4.41
4.31
2.33
3.07
3.46
4.48
21.05
3.46
4.45
44
1.720
D/E ratiox
0.812
0.734
0.671
0.723
0.660
0.640
0.664
0.583
0.573
0.583
1.657
0.583
0.662
40
1,268
Enterprise value$B
745.2
680.5
713.9
787.4
865.8
837.1
870.3
831.3
856.3
890.7
691.9
0.57%
2.45%
69
1,493
LT debt$B
1,459
1,515
1,500
1,534
1,501
1,697
1,769
1,778
1,828
1,885
616.4
4.65%
2.41%
94
Revenue
$1.811T
8.43%
1.00×
Cost of revenue
$1.120T
8.71%
1.03×
Operating expenses
$292.7B
7.28%
0.90×
Cash and investments
19.83%
Spread over hurdle
(2.96%)