528.8
Revenue$B
403.6
439.3
466.8
499.4
530.1
552.6
590.5
636.5
687.3
717.8
556.6
6.25%
6.48%
32
22.97
Revenue growth%
21.20
22.24
20.44
23.15
24.36
24.60
25.85
25.69
22.72
25.60
16.17
25.60
23.76
11
13.14
Gross margin%
8.97
6.48
3.80
6.43
5.07
3.11
3.69
1.55
1.98
1.91
25.50
1.98
3.74
36
2.95
Operating margin%
7.82
9.31
7.65
5.45
5.55
3.45
4.07
4.50
6.52
9.45
18.47
4.50
6.03
46
21.38
Net margin%
28.60
25.85
28.15
29.33
31.08
31.45
31.88
32.34
31.12
31.62
6.77
31.62
31.10
25
20.17
P/E ratio (avg)x
11.99
13.20
11.86
13.35
13.96
14.58
14.76
14.61
13.76
13.15
25.49
14.58
13.56
95
21.87
EV/EBITx
28.31
26.52
28.09
28.00
27.62
29.02
30.48
31.53
28.04
24.22
16.80
29.02
28.07
21
25.31
FCF yield (avg)%
0.40
0.67
0.40
0.76
0.40
0.40
0.40
0.40
0.40
0.40
22.20
0.40
0.40
46
8.64
FCF margin%
6.87
5.76
7.80
10.19
9.01
8.59
11.26
10.31
12.64
15.44
9.05
11.26
9.60
23
1.451
FCF / Net incomex
1.245
1.229
1.279
1.195
1.120
1.090
1.045
1.109
1.032
1.059
0.722
1.059
1.114
91
16.89
ROIC%
21.06
18.17
17.62
15.88
13.89
14.13
16.72
19.01
19.12
21.35
5.56
19.01
17.89
79
13.21
Return on equity%
30.98
33.36
36.01
35.77
35.79
37.67
36.43
36.99
36.72
34.43
10.83
36.72
35.90
75
21.89
Return on assets%
9.95
8.86
8.99
6.14
8.01
8.67
10.41
9.45
8.34
9.79
5.65
9.45
8.92
22
193.10
EPS$
124.92
125.16
127.45
130.76
143.80
147.89
133.14
122.72
130.40
118.39
206.18
(3.81%)
(1.64%)
—
3.70
EPS growth%
0.40
0.66
0.40
0.40
2.00
0.54
2.84
1.12
3.78
3.74
13.55
2.84
0.89
13
282.51
Bookvalue per sh$
270.87
314.54
325.90
344.69
341.95
364.52
411.60
431.32
423.22
489.48
268.04
7.44%
7.81%
—
289.30
FCF per share$
93.06
93.76
93.33
99.03
100.37
112.12
121.33
124.50
121.89
132.22
89.17
5.67%
4.48%
—
140.17
Dividend per sh$
202.82
206.06
195.41
211.75
237.20
252.17
292.20
293.92
337.80
384.11
272.18
10.12%
6.29%
—
2.31
Div yield (avg)%
22.07
23.35
24.91
25.74
28.50
28.69
27.83
26.50
26.71
28.64
12.92
27.83
26.61
33
12.36
Payout ratio%
16.01
18.94
18.31
17.83
20.80
23.60
23.06
23.52
21.98
24.53
4.50
23.52
21.39
56
817.3
Shares (diluted)M
833.8
782.9
836.0
854.6
785.8
695.2
749.5
746.6
655.6
714.3
850.3
(1.89%)
(0.49%)
39
13.60
Buyback yield%
21.51
18.95
17.82
17.69
15.27
17.32
14.38
12.88
15.45
12.58
29.14
14.38
16.38
56
0.928
D/E ratiox
1.298
1.499
1.498
1.558
1.754
1.773
1.647
1.658
1.646
1.704
0.695
1.658
1.646
23
298.2
Enterprise value$B
195.5
195.2
205.2
191.2
218.8
235.9
236.0
233.0
239.0
237.9
312.8
1.68%
2.00%
87
244.8
LT debt$B
118.6
131.0
122.3
135.4
139.2
131.7
141.1
129.0
124.5
117.9
356.8
(3.27%)
0.12%
89
Revenue
$717.8B
6.48%
1.00×
Cost of revenue
$436.9B
5.98%
0.95×
Operating expenses
$103.6B
7.43%
1.09×
Spread over hurdle
(2.00%)