13.32
Revenue$B
19.38
20.57
21.49
22.49
24.26
25.59
27.51
29.40
31.61
33.64
13.71
6.76%
6.18%
42
8.61
Revenue growth%
6.81
5.47
6.14
8.04
10.08
8.11
11.02
13.18
10.79
9.49
10.64
10.79
8.80
55
6.09
Gross margin%
22.71
25.53
23.88
24.01
23.82
24.05
25.65
25.56
23.62
23.15
8.77
24.05
23.95
42
11.00
Operating margin%
16.61
17.12
14.91
13.65
14.87
13.37
13.40
12.18
9.81
8.57
8.89
12.18
13.53
26
8.12
Net margin%
20.60
22.50
21.28
22.59
23.32
25.63
23.37
25.14
24.06
23.31
7.79
24.06
23.32
14
35.37
P/E ratio (avg)x
35.11
34.89
37.47
38.56
34.41
37.59
36.31
33.50
36.06
36.74
26.36
36.31
36.18
10
20.47
EV/EBITx
36.56
39.66
43.24
46.83
46.23
51.05
57.68
64.63
76.93
87.00
8.438
64.63
48.94
67
22.74
FCF yield (avg)%
18.25
19.63
19.56
19.26
20.58
22.78
23.39
24.12
25.93
24.04
6.99
24.04
21.68
15
11.53
FCF margin%
27.45
25.75
26.12
25.72
24.65
26.59
27.48
29.98
30.65
30.01
15.76
29.98
27.02
65
1.202
FCF / Net incomex
0.269
0.281
0.307
0.336
0.359
0.351
0.403
0.417
0.463
0.480
1.180
0.417
0.355
68
5.18
ROIC%
15.40
13.41
16.22
17.16
18.74
18.52
19.84
19.18
17.52
17.52
29.88
18.52
17.52
14
24.95
Return on equity%
13.54
10.68
10.84
12.80
12.44
14.06
13.50
10.65
8.54
8.84
3.69
10.65
11.64
30
16.25
Return on assets%
16.14
18.71
21.41
20.94
23.04
23.68
24.11
25.67
28.60
27.19
10.55
25.67
23.36
48
3.17
EPS$
2.01
2.05
2.27
2.39
2.42
2.47
2.96
3.46
3.59
4.05
3.44
10.87%
7.94%
—
5.59
EPS growth%
25.43
24.58
26.10
23.20
21.16
20.69
22.49
24.76
22.44
25.15
7.85
22.49
23.89
9
0.76
Bookvalue per sh$
2.50
2.44
2.16
2.19
1.86
1.80
1.52
1.34
1.36
1.35
0.97
(6.15%)
(7.34%)
—
0.83
FCF per share$
3.20
3.64
4.15
4.48
4.78
4.36
4.67
5.32
4.97
5.00
2.61
0.88%
5.19%
—
2.39
Dividend per sh$
3.10
2.92
3.16
3.37
3.10
2.80
3.11
2.73
2.61
2.76
0.75
(2.26%)
(0.48%)
—
27.47
Div yield (avg)%
15.25
14.55
12.21
14.06
13.14
11.34
12.76
13.63
16.61
14.05
12.00
13.63
13.84
60
5.67
Payout ratio%
22.90
25.19
24.32
26.86
29.72
31.06
29.81
30.21
28.14
28.55
28.80
29.81
28.35
16
5.813
Shares (diluted)B
5.905
6.377
6.812
7.268
7.319
8.056
8.836
8.506
7.639
7.036
5.618
(0.79%)
2.06%
30
14.46
Buyback yield%
8.15
5.63
7.20
6.62
6.06
3.54
5.74
3.14
0.40
2.40
22.18
3.14
5.69
28
0.727
D/E ratiox
0.766
0.861
0.905
0.979
0.976
1.161
1.174
1.170
1.229
1.353
0.959
1.174
1.070
89
17.23
Enterprise value$B
8.770
9.370
11.35
13.57
13.91
14.20
16.32
16.21
17.79
17.53
23.89
4.73%
7.83%
35
11.82
LT debt$B
6.501
6.314
6.017
6.761
6.384
5.750
6.324
6.742
6.495
7.339
21.47
2.83%
0.46%
69
Revenue
$33.64B
6.18%
1.00×
Cost of revenue
$23.41B
6.38%
1.02×
Operating expenses
$6.111B
5.91%
0.98×
Cash and investments
17.00%