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

Stock Price

90

70.2

49.2

41.3

48

30.2

53.8

46.1

60.7

55.1

54.4

Total Shares Outstanding

3,139.1

3,288.9

3,598.9

3,833.8

3,885.8

4,144

4,134.4

4,581.3

4,891.6

5,016.1

5,092.1

Market Cap

282,580.4

231,015.4

177,136

158,297.8

186,440.8

125,066.3

222,430.7

211,104.2

296,774.4

276,437.8

276,808.1

Total Enterprise Value (TEV)

478,819.4

424,647.4

405,880

354,601.8

369,690.8

360,184.3

473,008.7

464,262.2

548,295.4

556,981.8

499,451.1

Dividend Yield

1.8%

2.1%

2.6%

2.7%

7.4%

3.9%

3.5%

3.5%

2.5%

2.7%

2.7%

Buyback Yield

5.8%

8.4%

6.7%

3.8%

0.6%

2.7%

11%

9.6%

3.1%

2.6%

2.8%

Debt Paydown Yield

1.4%

11.5%

-14.8%

-21.6%

24.6%

21.8%

-1.1%

-3.3%

12.6%

-20.1%

-5.7%

Shareholder Yield

7.2%

19.9%

-8%

-17.7%

25.4%

24.6%

10%

6.4%

15.7%

-17.5%

-2.9%

P/S

3.6

3

2.3

2.2

2.2

2.1

2.6

2.5

3.5

3.3

3.3

P/E

14.8

13.1

10.2

12.6

9.4

70.2

13.2

10.8

14.8

13.8

13.2

Earnings Yield

6.8%

7.6%

9.8%

7.9%

10.6%

1.4%

7.6%

9.3%

6.8%

7.2%

7.6%

P/OCF

-19.9

76.1

4.4

5.9

-16.2

61

33.1

5.9

15.9

274.2

17.4

P/FCF

-19.9

76.1

4.4

5.9

-16.2

61

33.1

5.9

15.9

274.2

17.4

FCF Yield

-5%

1.3%

22.8%

17.1%

-6.2%

1.6%

3%

17.1%

6.3%

0.4%

5.7%

P/B

1.6

1.3

1

0.9

1

0.7

1.2

1.1

1.4

1.4

1.4

EV/Sales

6.1

5.4

5.3

4.9

4.4

6

5.6

5.5

6.4

6.6

6

EV/EBITDA

63.2

56.2

64.7

51.9

46.9

43.8

72

83

101.4

112.1

151.9

EV/OCF

-33.7

139.9

10.1

13.1

-32.1

175.6

70.3

12.9

29.4

552.6

31.4

EV/FCF

-33.7

139.9

10.1

13.1

-32.1

175.6

70.3

12.9

29.4

552.6

31.4