61.71
Revenue$B
35.16
37.64
39.77
41.76
43.97
47.91
51.25
54.69
58.26
62.87
64.44
7.41%
6.84%
5
7.43
Revenue growth%
11.19
13.00
11.55
12.28
14.13
11.82
13.84
11.31
13.74
14.84
6.44
13.74
12.64
39
22.82
Gross margin%
29.35
29.72
29.68
29.65
29.40
31.03
33.17
35.11
33.79
30.85
27.00
33.17
30.29
77
18.46
Operating margin%
22.31
19.70
21.59
19.23
18.72
17.24
16.69
18.52
18.76
17.96
13.43
17.96
18.74
78
15.15
Net margin%
3.93
5.68
6.62
6.06
7.80
5.57
6.61
9.50
11.10
10.77
28.72
9.50
6.62
70
16.74
P/E ratio (avg)x
15.64
17.08
18.25
18.75
19.30
18.08
17.23
18.79
17.92
18.14
28.48
18.08
18.11
12
25.38
EV/EBITx
17.03
17.35
19.59
22.15
21.83
20.51
19.87
18.36
17.43
16.37
8.458
18.36
18.98
92
28.56
FCF yield (avg)%
21.48
23.69
23.16
23.89
25.05
25.87
23.04
23.42
22.88
23.50
19.61
23.42
23.46
92
24.96
FCF margin%
6.89
6.52
5.51
5.25
8.04
5.59
6.99
9.12
8.69
11.45
27.57
8.69
6.94
28
0.766
FCF / Net incomex
0.870
0.794
0.801
0.904
0.831
0.812
0.811
0.853
0.882
0.881
0.249
0.853
0.842
56
29.42
ROIC%
10.82
13.55
16.34
15.16
17.15
14.77
11.88
9.53
7.41
9.66
29.64
9.66
12.72
63
22.85
Return on equity%
9.90
11.71
14.05
15.15
14.64
13.03
13.84
11.07
8.50
8.61
2.34
11.07
12.37
68
9.67
Return on assets%
6.89
5.19
4.33
6.93
6.84
6.16
6.92
9.55
9.86
12.53
16.34
9.55
6.91
45
5.61
EPS$
1.81
1.95
1.82
1.77
1.64
1.73
1.81
1.93
1.84
1.84
5.96
2.34%
(0.43%)
—
17.83
EPS growth%
18.83
18.39
17.96
15.39
16.70
17.62
16.69
18.54
21.13
22.08
4.04
18.54
18.17
52
1.07
Bookvalue per sh$
0.95
0.97
0.83
0.83
0.82
0.76
0.81
0.78
0.83
0.85
1.76
0.89%
(2.48%)
—
3.81
FCF per share$
3.71
3.47
3.29
3.25
3.48
3.86
3.72
4.01
4.37
4.99
2.57
7.46%
4.18%
—
6.13
Dividend per sh$
4.58
4.53
4.18
4.41
4.77
5.30
5.06
4.66
5.19
5.56
6.12
3.10%
1.46%
—
11.28
Div yield (avg)%
16.23
14.22
11.33
10.69
12.28
14.50
14.53
14.43
13.25
10.26
29.80
14.43
13.73
47
6.13
Payout ratio%
14.02
11.18
13.28
13.18
12.04
11.74
8.97
11.11
10.13
10.32
11.73
10.32
11.46
31
722.2
Shares (diluted)M
743.9
771.3
683.3
633.7
670.9
718.8
700.9
691.6
627.9
601.7
746.0
(2.15%)
(2.02%)
94
26.68
Buyback yield%
14.28
12.22
10.79
12.59
13.25
14.13
14.94
12.87
10.90
11.12
21.85
12.87
12.73
12
1.511
D/E ratiox
0.616
0.600
0.642
0.611
0.599
0.641
0.666
0.661
0.731
0.748
0.849
0.666
0.641
82
42.03
Enterprise value$B
28.18
32.47
35.39
42.13
42.49
42.26
44.15
46.41
45.30
45.25
34.03
1.27%
6.31%
66
52.23
LT debt$B
79.54
77.46
73.33
83.93
94.41
94.41
95.31
109.3
117.6
118.4
64.33
4.63%
4.79%
60
Revenue
$62.87B
6.84%
1.00×
Cost of revenue
$32.63B
6.74%
0.99×
Operating expenses
$9.761B
6.51%
0.97×
Cash and investments
20.52%
Goodwill & intangibles
17.56%
Property and equipment
16.19%