Trailing ValuationLTMDec '24Dec '23Dec '22Dec '21Dec '20Dec '19Dec '18Dec '17Dec '16Dec '15Dec '14Dec '13Dec '12

Stock Price

91.1

65.5

67.4

67.8

58.3

50

49.9

38

34.7

27.3

34

Total Shares Outstanding

1,550.7

1,550.5

1,550.2

1,549.8

1,549.4

1,312.7

1,312.1

1,267

1,266.2

1,265.2

1,264.1

Market Cap

282,568.9

203,183.6

208,806.9

210,152.9

180,505.2

131,240.6

130,846.4

96,244.3

87,875.8

69,132.1

85,833.9

Total Enterprise Value (TEV)

307,101.9

227,909.6

231,489.9

233,000.9

204,907.2

143,644.6

144,324.4

111,253.3

102,810.8

81,853.1

94,052.9

Dividend Yield

1.7%

2.3%

2.2%

2.1%

2.4%

2.8%

2.8%

—

4%

5.1%

4.1%

Buyback Yield

0.2%

0%

-0%

-0%

-0%

-0%

-2.7%

—

-0%

-0.1%

-0.1%

Debt Paydown Yield

0%

-0.9%

0.5%

0.6%

-4.5%

-1%

0.8%

—

-0.3%

-3.6%

-5.9%

Shareholder Yield

0.2%

-0.8%

0.6%

0.6%

-4.5%

-1%

-1.9%

—

-0.2%

-3.5%

-5.8%

P/S

4.9

3.8

4.6

4.7

4.8

4.9

5.4

4.4

3.9

3

3.5

P/Gross Profit

5.9

4.6

5.6

6.6

7.2

6.2

6.7

5.6

4.8

3.7

4.3

P/E

30.2

29.1

35.4

64.3

1,456.3

41

96.8

44.7

29.3

19.8

30.4

Earnings Yield

3.3%

3.4%

2.8%

1.6%

0.1%

2.4%

1%

2.2%

3.4%

5.1%

3.3%

P/OCF

18.7

17.1

20.2

21.4

30.3

27.3

44.1

—

24.6

16.7

25.8

P/FCF

22.3

20.4

23.2

24.1

37

34.2

65.8

—

39

25.6

43

FCF Yield

4.5%

4.9%

4.3%

4.1%

2.7%

2.9%

1.5%

—

2.6%

3.9%

2.3%

P/B

6.2

5

5.3

5.7

4.6

8.4

10

7.7

5.9

4.7

4.6

EV/Sales

5.3

4.2

5.1

5.3

5.5

5.4

5.9

5

4.6

3.6

3.8

EV/Gross Profit

6.4

5.2

6.2

7.3

8.2

6.7

7.4

6.5

5.7

4.3

4.7

EV/EBITDA

15.9

13.7

17

25.2

27

17.3

21.6

32.8

15.3

11.3

13.5

EV/EBIT

24

22.8

28.3

62

194

27.8

49.4

32.8

28

16.7

22.9

EV/OCF

20.3

19.2

22.4

23.8

34.4

29.9

48.6

—

28.7

19.7

28.3

EV/FCF

24.3

22.9

25.8

26.7

42.1

37.4

72.5

—

45.7

30.3

47.1