4.767
Revenue$B
49.58
50.43
51.23
52.11
51.13
51.43
50.89
52.27
52.93
53.74
5.059
1.00%
0.94%
55
24.85
Revenue growth%
28.72
27.02
29.90
29.87
30.57
27.95
29.76
30.50
30.90
32.25
27.08
30.50
29.88
30
11.70
Gross margin%
23.07
21.84
24.16
23.90
24.33
25.46
26.73
27.87
30.76
29.69
27.02
27.87
24.90
13
11.49
Operating margin%
27.86
26.95
27.44
25.31
26.34
28.59
31.32
34.25
35.28
34.06
6.41
34.06
28.22
69
26.91
Net margin%
9.59
11.87
14.62
14.28
16.15
18.40
17.13
14.28
15.36
18.13
11.96
17.13
14.99
33
23.59
P/E ratio (avg)x
23.88
26.19
29.74
30.85
30.60
36.34
42.22
49.05
50.18
55.65
18.60
49.05
33.60
38
13.41
EV/EBITx
21.62
19.93
20.71
21.34
20.89
19.12
20.81
22.56
25.03
27.46
36.29
22.56
21.11
32
8.97
FCF yield (avg)%
31.73
30.10
32.34
30.09
30.01
27.56
30.17
29.23
28.37
31.00
26.52
29.23
30.09
13
22.28
FCF margin%
17.25
19.26
18.94
19.95
18.21
18.90
19.22
18.43
15.95
18.25
16.15
18.43
18.66
73
0.700
FCF / Net incomex
1.322
1.559
1.645
1.787
1.710
1.938
2.152
2.143
2.393
2.318
0.946
2.152
1.863
27
16.03
ROIC%
12.17
14.79
16.69
13.93
13.09
11.05
13.56
14.84
15.29
15.79
28.83
14.84
14.36
6
18.51
Return on equity%
18.02
15.55
15.42
16.99
14.85
15.37
14.98
16.11
16.12
17.90
3.32
16.11
15.83
12
12.46
Return on assets%
21.01
22.32
19.99
17.91
16.53
14.62
15.72
14.81
14.81
16.77
6.47
14.81
16.65
30
1.03
EPS$
4.70
5.60
5.71
5.83
5.78
6.30
7.10
7.11
8.00
9.52
1.09
10.51%
8.28%
—
16.26
EPS growth%
26.40
25.53
25.59
28.02
25.18
24.11
23.33
23.92
25.88
25.99
19.98
24.11
25.56
83
5.05
Bookvalue per sh$
4.54
4.99
5.02
4.90
5.31
5.55
5.95
5.81
6.29
7.06
6.16
5.86%
5.28%
—
3.79
FCF per share$
2.31
2.43
2.46
2.81
2.84
3.21
3.19
3.40
3.32
3.11
1.90
1.86%
3.79%
—
5.63
Dividend per sh$
2.41
2.48
2.69
2.52
2.78
2.66
2.58
2.59
2.65
2.73
4.57
(0.40%)
1.42%
—
9.94
Div yield (avg)%
29.24
27.19
27.24
25.11
26.31
28.22
28.04
27.20
24.69
25.35
29.50
27.20
27.20
93
19.66
Payout ratio%
4.76
3.78
2.53
4.77
6.18
7.72
5.98
4.90
6.26
4.88
10.87
5.98
4.89
36
471.4
Shares (diluted)M
455.1
472.9
450.4
468.6
451.9
451.1
437.0
431.7
414.4
447.3
479.6
(0.21%)
(0.51%)
82
23.55
Buyback yield%
7.10
7.18
9.32
10.88
8.29
7.57
5.64
3.34
6.27
4.06
11.12
5.64
7.14
50
0.395
D/E ratiox
0.162
0.152
0.157
0.167
0.169
0.153
0.156
0.162
0.143
0.126
1.065
0.153
0.156
9
45.61
Enterprise value$B
6.986
7.381
7.938
6.985
7.000
7.808
8.339
8.844
7.816
8.164
23.00
3.12%
2.52%
72
17.24
LT debt$B
7.869
8.229
7.884
7.454
8.144
8.872
9.149
9.657
10.87
11.19
34.85
6.57%
4.91%
75
Revenue
$53.74B
0.94%
1.00×
Cost of revenue
$37.62B
0.94%
1.00×
Operating expenses
$8.138B
0.43%
0.95×
Cash and investments
21.23%