60.28
Revenue$B
56.11
56.78
56.55
57.05
57.34
58.62
60.05
59.45
60.18
59.16
63.27
0.63%
0.39%
81
28.10
Revenue growth%
21.03
18.33
16.88
15.13
15.86
15.73
17.31
14.76
13.62
15.37
12.50
15.37
15.79
55
10.25
Gross margin%
21.31
21.22
22.40
20.73
22.83
23.15
21.06
18.50
18.79
15.96
11.41
18.79
21.14
75
7.64
Operating margin%
23.97
22.52
23.33
21.35
21.44
23.60
22.35
23.89
22.84
25.77
24.43
23.60
23.08
39
3.91
Net margin%
13.23
10.80
8.17
6.34
7.61
10.43
8.00
8.18
10.10
11.35
6.73
10.10
9.14
6
35.90
P/E ratio (avg)x
24.40
24.38
24.33
26.80
28.78
27.60
29.20
32.02
31.14
35.69
31.03
31.14
28.19
45
7.817
EV/EBITx
6.564
6.855
6.510
6.210
6.526
6.656
7.071
6.559
7.283
7.337
21.72
7.071
6.610
13
8.94
FCF yield (avg)%
0.40
0.40
1.39
0.40
1.33
3.73
3.38
3.35
5.81
3.83
13.05
3.73
2.37
46
12.82
FCF margin%
16.20
17.61
19.23
19.05
16.26
18.23
18.11
15.48
15.00
17.78
25.37
17.78
17.69
61
1.046
FCF / Net incomex
1.351
1.483
1.530
1.621
1.579
1.674
1.536
1.546
1.440
1.420
0.754
1.536
1.533
70
2.03
ROIC%
25.42
27.60
29.47
31.92
34.64
36.52
35.26
32.96
31.57
33.46
22.75
33.46
32.44
83
2.17
Return on equity%
13.51
13.27
11.45
11.12
9.05
10.58
8.97
9.46
8.71
6.40
14.76
8.97
10.02
59
28.28
Return on assets%
13.05
14.23
12.52
10.38
9.92
7.26
5.64
6.89
5.85
7.95
11.40
6.89
8.94
28
49.09
EPS$
249.09
282.23
307.00
352.74
407.01
465.07
446.03
441.17
481.44
551.29
53.90
6.26%
9.61%
—
6.85
EPS growth%
23.18
25.02
24.73
27.31
28.26
25.52
24.44
23.64
22.52
23.44
17.19
23.64
24.58
48
48.96
Bookvalue per sh$
200.62
212.35
228.63
229.70
255.41
246.46
253.07
266.74
301.36
325.24
94.98
4.95%
6.22%
—
175.93
FCF per share$
43.25
38.51
32.72
27.81
29.89
28.79
27.99
26.77
24.71
22.97
75.83
(5.13%)
(5.71%)
—
140.44
Dividend per sh$
85.51
87.14
84.81
87.18
91.73
90.04
94.21
92.24
100.83
115.92
135.00
4.79%
5.01%
—
2.88
Div yield (avg)%
0.40
1.41
3.14
1.09
3.19
2.62
2.90
5.87
5.80
8.70
22.44
5.80
3.02
43
29.24
Payout ratio%
19.02
19.65
20.27
19.78
21.65
24.42
21.51
22.77
20.03
20.90
9.61
21.51
20.58
8
276.7
Shares (diluted)M
265.4
234.0
239.6
232.4
243.9
215.6
237.0
209.0
230.0
224.6
276.7
(1.64%)
(1.17%)
14
6.07
Buyback yield%
16.59
15.20
17.08
19.93
22.84
24.69
26.40
24.37
22.57
23.75
27.09
24.37
22.70
68
1.585
D/E ratiox
0.285
0.325
0.307
0.315
0.291
0.327
0.373
0.408
0.437
0.443
1.748
0.408
0.326
81
17.45
Enterprise value$B
32.82
34.22
36.24
40.87
39.44
38.23
37.35
42.99
40.84
40.94
30.59
0.75%
3.99%
67
56.59
LT debt$B
20.53
22.70
22.03
21.89
20.21
21.11
19.25
21.15
22.52
20.31
37.23
0.10%
0.23%
55
Revenue
$59.16B
0.39%
1.00×
Cost of revenue
$37.63B
0.38%
1.00×
Operating expenses
$7.105B
0.49%
1.01×
Goodwill & intangibles
22.43%
Cash and investments
18.20%
Property and equipment
16.98%