12.63
Revenue$B
11.72
12.04
12.28
12.74
13.21
13.32
13.98
14.41
15.02
15.20
13.27
2.84%
2.76%
85
21.48
Revenue growth%
1.03
2.96
1.15
0.42
0.81
1.57
0.48
0.40
1.83
1.69
23.98
1.57
1.09
19
23.70
Gross margin%
9.18
11.53
13.66
14.36
14.11
15.05
13.95
12.21
10.40
9.86
24.93
12.21
12.93
85
12.90
Operating margin%
12.13
12.02
11.52
9.32
6.66
5.76
7.53
6.27
4.06
1.81
25.64
5.76
7.10
79
28.85
Net margin%
30.52
28.17
29.28
29.11
29.96
29.79
26.87
26.28
27.41
25.54
9.60
26.87
28.64
11
27.88
P/E ratio (avg)x
6.228
7.041
6.484
6.214
6.069
6.581
6.554
6.223
6.385
5.765
37.37
6.385
6.306
49
19.44
EV/EBITx
39.68
42.13
44.21
40.76
41.54
41.44
46.15
47.34
53.84
61.12
8.063
47.34
43.17
19
29.72
FCF yield (avg)%
28.51
28.92
29.39
28.46
31.12
30.94
30.58
32.94
33.68
32.77
19.42
32.77
30.76
29
18.92
FCF margin%
10.72
11.99
11.12
13.38
10.94
8.74
10.36
13.31
11.53
13.84
13.32
11.53
11.32
28
0.186
FCF / Net incomex
0.988
1.021
1.113
1.180
1.068
1.156
1.144
1.030
0.982
1.010
0.538
1.030
1.049
89
7.78
ROIC%
21.88
24.16
23.55
21.21
18.82
18.68
19.21
17.29
15.78
14.74
27.46
17.29
19.02
31
4.73
Return on equity%
21.85
24.34
22.76
23.91
23.67
21.16
20.97
23.11
25.44
27.41
13.38
23.11
23.39
65
27.63
Return on assets%
25.61
24.77
25.23
26.35
28.91
31.50
29.64
29.98
32.24
31.76
11.30
31.50
29.27
51
140.97
EPS$
108.81
112.90
104.38
105.46
101.73
104.44
110.93
114.50
116.41
109.19
152.94
1.43%
1.05%
—
8.30
EPS growth%
28.88
29.85
31.03
30.40
29.16
30.37
32.05
31.33
32.57
33.29
28.56
32.05
30.72
72
146.82
Bookvalue per sh$
138.92
131.63
123.22
134.98
138.40
148.45
150.51
149.40
153.17
142.33
47.23
0.56%
(0.98%)
—
53.72
FCF per share$
69.82
66.42
66.34
69.07
68.19
73.22
75.13
73.63
74.14
70.88
64.22
0.78%
1.09%
—
123.98
Dividend per sh$
87.82
79.87
81.43
82.16
79.12
67.77
66.52
71.37
76.87
78.39
21.90
(0.18%)
(2.13%)
—
8.62
Div yield (avg)%
11.42
12.24
13.78
11.22
11.67
14.30
12.99
14.94
16.83
16.15
3.84
14.94
13.39
21
18.24
Payout ratio%
25.41
28.32
30.82
28.55
27.45
27.38
30.34
28.92
31.14
33.33
29.67
30.34
28.74
71
32.56
Shares (diluted)M
38.01
38.07
37.91
35.27
34.86
31.72
28.62
27.24
29.76
30.09
33.78
(2.90%)
(1.78%)
85
29.57
Buyback yield%
0.40
0.40
0.40
0.40
2.42
0.40
0.69
1.99
3.93
5.89
7.99
1.99
0.55
9
1.077
D/E ratiox
1.379
1.542
1.485
1.320
1.280
1.371
1.471
1.439
1.448
1.359
1.145
1.439
1.409
78
5.789
Enterprise value$B
19.11
19.61
23.52
27.21
30.38
30.91
30.26
31.04
31.52
35.03
16.13
2.89%
7.46%
70
16.55
LT debt$B
10.44
10.41
9.517
9.984
10.33
11.00
12.54
12.85
11.85
12.19
3.497
3.37%
1.92%
78
Revenue
$15.20B
2.76%
1.00×
Cost of revenue
$10.31B
2.80%
1.00×
Operating expenses
$2.152B
2.95%
1.02×
Cash and investments
17.07%
Goodwill & intangibles
16.71%