11.44
Revenue$B
14.31
14.53
14.65
14.76
15.23
15.47
15.81
16.22
16.37
16.88
12.44
2.07%
2.07%
93
4.16
Revenue growth%
7.69
6.98
8.44
6.73
6.72
7.32
4.75
7.13
5.54
6.19
24.01
6.19
6.86
35
22.79
Gross margin%
28.44
26.56
27.67
29.82
29.38
28.84
31.66
32.70
34.78
32.77
11.41
32.70
29.60
81
22.72
Operating margin%
16.47
17.87
19.33
20.74
18.19
19.69
21.36
21.79
24.50
26.41
21.62
21.79
20.22
15
28.96
Net margin%
15.19
15.81
14.95
17.23
19.49
19.07
18.45
15.46
16.30
16.49
17.67
16.49
16.39
68
28.49
P/E ratio (avg)x
5.996
5.254
4.487
4.578
4.620
4.473
4.750
4.770
4.377
3.930
26.28
4.473
4.599
38
34.86
EV/EBITx
16.81
16.91
15.23
16.11
14.30
14.04
13.27
11.74
10.79
10.23
36.26
11.74
14.17
82
15.08
FCF yield (avg)%
7.87
8.17
9.05
6.57
8.91
7.92
7.15
6.30
5.74
6.34
17.63
6.34
7.51
16
25.93
FCF margin%
17.94
15.50
17.23
18.70
20.08
22.30
21.86
20.38
18.57
17.45
8.15
20.38
18.64
36
0.361
FCF / Net incomex
1.792
2.051
2.142
2.404
2.362
2.733
3.139
2.935
3.268
3.774
0.710
3.139
2.569
60
25.22
ROIC%
9.66
9.01
6.19
5.71
3.15
2.11
3.98
1.74
3.34
2.38
16.90
2.38
3.66
70
13.49
Return on equity%
25.17
25.94
27.72
29.16
26.55
25.60
25.43
23.10
22.81
20.89
8.36
23.10
25.52
50
16.03
Return on assets%
12.53
13.67
16.66
15.46
18.08
15.98
14.54
16.13
14.01
12.62
16.69
14.54
15.00
19
2.94
EPS$
0.96
1.05
1.04
1.16
1.30
1.34
1.48
1.40
1.34
1.56
3.24
3.72%
6.17%
—
22.82
EPS growth%
21.31
21.62
19.40
19.32
20.62
18.69
17.08
15.14
15.84
14.38
10.60
15.84
19.01
57
2.37
Bookvalue per sh$
1.15
1.21
1.19
1.13
1.22
1.27
1.39
1.31
1.50
1.57
1.69
5.15%
4.02%
—
1.30
FCF per share$
3.01
3.01
2.89
3.25
3.55
3.35
3.86
4.13
4.33
4.33
3.55
4.04%
3.41%
—
1.69
Dividend per sh$
4.67
4.30
4.01
3.99
4.12
4.05
4.46
4.83
5.45
5.74
2.63
6.86%
2.46%
—
9.96
Div yield (avg)%
5.93
6.09
3.52
1.08
1.92
3.05
0.40
0.40
0.40
2.93
12.55
0.40
2.43
76
28.43
Payout ratio%
5.60
4.89
2.13
0.40
0.40
0.40
0.40
0.40
1.71
0.46
9.45
0.40
0.43
76
2.546
Shares (diluted)B
2.647
2.671
2.632
2.957
2.803
2.706
2.747
3.094
3.278
3.490
2.551
4.48%
3.65%
39
18.43
Buyback yield%
22.42
21.05
20.72
20.38
18.53
21.07
18.57
20.71
21.19
21.34
12.84
21.07
20.89
34
1.027
D/E ratiox
2.102
2.213
2.537
2.533
2.511
2.862
3.134
3.659
4.209
5.007
1.011
3.659
2.700
42
10.01
Enterprise value$B
8.395
7.239
6.798
5.954
5.875
6.285
6.300
6.816
6.345
5.861
10.19
(0.05%)
(4.41%)
23
2.282
LT debt$B
9.382
10.21
9.204
9.753
9.766
10.26
9.267
10.11
9.536
9.618
1.089
(0.31%)
0.06%
12
Revenue
$16.88B
2.07%
1.00×
Cost of revenue
$11.81B
2.07%
1.00×
Operating expenses
$3.604B
1.46%
0.94×
Cash and investments
16.77%
Goodwill & intangibles
15.89%