3.309
Revenue$B
19.18
20.36
21.56
22.88
24.05
24.76
26.34
26.88
28.17
29.27
3.569
4.01%
4.54%
8
12.70
Revenue growth%
16.27
15.81
18.27
17.87
19.40
18.55
17.65
16.27
18.17
17.78
4.95
17.78
17.82
48
20.48
Gross margin%
9.62
8.60
9.22
6.80
3.98
6.51
5.42
6.73
4.55
1.89
10.04
5.42
6.62
86
25.96
Operating margin%
28.54
26.55
28.88
26.72
25.15
23.30
20.75
20.65
17.76
17.79
14.52
20.65
24.23
59
2.47
Net margin%
2.96
3.72
4.88
5.53
4.38
2.48
2.90
0.40
0.40
0.73
21.01
0.73
2.93
44
37.09
P/E ratio (avg)x
17.37
17.69
16.71
17.09
17.22
17.62
18.60
19.39
19.44
18.42
13.18
18.60
17.66
93
21.48
EV/EBITx
32.68
32.58
32.19
32.56
36.03
39.60
41.04
42.75
45.38
44.74
21.14
42.75
37.81
19
13.08
FCF yield (avg)%
21.74
23.64
23.29
24.31
22.62
25.42
27.40
28.43
27.40
26.27
8.12
27.40
24.87
79
21.62
FCF margin%
5.08
5.77
7.49
8.82
6.34
6.69
9.09
8.83
11.26
14.20
13.88
9.09
8.16
24
0.465
FCF / Net incomex
1.494
1.515
1.435
1.369
1.410
1.369
1.591
1.645
1.717
1.694
0.450
1.645
1.505
12
23.65
ROIC%
19.76
22.21
23.15
25.86
25.22
23.87
21.04
22.75
24.67
26.93
22.33
23.87
23.51
19
8.52
Return on equity%
23.03
22.83
24.35
25.22
25.73
23.38
20.84
22.17
24.78
25.16
27.59
23.38
23.86
12
17.73
Return on assets%
10.51
7.68
9.68
7.87
4.89
5.28
3.22
4.22
5.01
5.09
24.30
5.01
5.18
50
0.87
EPS$
4.39
4.78
4.67
4.84
5.19
5.39
6.35
6.17
6.13
6.13
0.92
3.38%
3.49%
—
29.72
EPS growth%
27.59
25.49
27.87
28.02
25.36
28.28
26.84
28.41
30.06
29.53
20.16
28.41
27.95
14
4.01
Bookvalue per sh$
6.20
7.25
7.26
8.17
7.70
8.18
9.39
10.58
9.95
10.71
4.69
6.82%
7.12%
—
3.16
FCF per share$
1.91
1.82
1.74
1.74
1.62
1.57
1.74
1.60
1.56
1.62
1.92
(0.06%)
(1.26%)
—
1.84
Dividend per sh$
3.20
3.17
3.14
3.57
3.52
4.01
4.50
4.60
5.34
5.99
3.66
11.22%
7.41%
—
23.88
Div yield (avg)%
21.26
19.16
19.69
21.39
19.99
17.55
15.62
14.96
12.05
14.85
8.13
14.96
18.36
52
21.39
Payout ratio%
6.55
8.32
7.26
5.76
4.14
4.22
2.42
4.88
4.24
3.25
16.13
4.22
4.56
19
610.5
Shares (diluted)M
537.2
476.8
484.7
440.4
397.2
340.7
326.0
333.0
320.8
284.7
599.2
(6.44%)
(7.25%)
81
10.54
Buyback yield%
23.93
24.85
27.05
27.21
29.44
28.57
29.70
29.37
27.17
24.83
16.05
28.57
27.19
47
0.450
D/E ratiox
0.325
0.351
0.411
0.451
0.490
0.564
0.548
0.529
0.589
0.684
1.135
0.564
0.510
41
11.94
Enterprise value$B
15.53
15.88
15.84
16.74
17.23
17.07
16.76
17.69
19.90
18.26
13.82
1.16%
1.80%
12
19.38
LT debt$B
17.61
16.74
17.62
20.00
18.02
19.83
19.57
22.01
24.62
25.69
10.42
7.35%
4.01%
27
Revenue
$29.27B
4.54%
1.00×
Cost of revenue
$15.10B
4.34%
0.98×
Operating expenses
$4.420B
5.03%
1.05×
Goodwill & intangibles
17.26%
Cash and investments
15.98%