7.117
Revenue$B
7.082
7.399
7.623
7.976
8.287
8.475
8.910
9.191
9.629
10.21
7.900
4.27%
4.26%
79
13.25
Revenue growth%
7.42
9.64
12.39
11.18
9.28
9.81
7.69
9.36
6.41
5.28
17.63
7.69
9.32
66
21.36
Gross margin%
18.53
20.72
22.86
22.69
24.35
24.44
26.19
28.05
31.04
32.05
13.81
28.05
24.39
28
23.25
Operating margin%
10.43
10.75
13.16
12.05
10.56
10.45
9.82
9.47
10.08
8.05
16.39
9.82
10.44
44
5.18
Net margin%
8.04
6.65
4.38
6.90
4.44
4.39
4.44
6.67
5.14
2.65
23.16
4.44
4.79
29
18.05
P/E ratio (avg)x
19.55
17.45
15.66
14.78
13.33
14.45
13.70
14.42
13.26
12.34
7.080
13.70
14.44
14
23.74
EV/EBITx
13.04
12.63
11.57
10.09
9.915
9.257
9.226
9.544
8.269
8.401
28.92
9.226
9.729
52
17.61
FCF yield (avg)%
33.25
34.65
33.69
36.16
34.05
35.07
33.73
36.10
34.87
35.38
22.09
35.07
34.76
78
13.46
FCF margin%
29.14
29.24
30.29
31.51
32.78
33.73
36.60
36.95
36.29
36.92
12.11
36.60
33.25
86
1.275
FCF / Net incomex
0.320
0.358
0.398
0.380
0.382
0.388
0.424
0.470
0.465
0.507
1.076
0.465
0.393
8
22.90
ROIC%
24.33
24.13
21.37
19.20
20.19
23.09
23.26
23.48
26.21
26.37
3.05
23.48
23.37
32
15.09
Return on equity%
12.88
15.31
16.11
15.55
17.84
19.63
17.43
16.92
19.17
16.41
10.10
17.43
16.66
22
26.74
Return on assets%
18.53
19.62
21.10
22.37
23.78
24.29
23.02
20.13
22.42
21.81
7.07
22.42
22.09
7
55.67
EPS$
29.16
34.15
35.09
41.63
44.77
45.92
47.22
48.99
48.51
51.93
58.99
3.01%
7.68%
—
16.72
EPS growth%
6.78
6.42
6.48
6.91
4.61
6.88
4.41
2.78
0.40
0.90
15.18
2.78
5.52
21
44.04
Bookvalue per sh$
31.88
32.30
29.40
32.37
30.36
33.26
31.28
33.13
36.04
40.34
22.94
5.85%
1.86%
—
21.74
FCF per share$
23.80
27.68
32.77
37.64
39.10
46.22
55.18
61.20
65.59
77.08
52.77
14.54%
13.33%
—
36.23
Dividend per sh$
79.78
91.92
103.00
122.14
125.08
137.80
136.74
132.80
147.10
156.03
55.39
4.52%
8.54%
—
6.85
Div yield (avg)%
7.49
7.73
7.62
9.46
8.13
10.64
10.95
12.28
13.39
12.84
25.60
12.28
10.05
94
10.66
Payout ratio%
32.50
33.25
35.03
37.38
34.44
32.34
33.24
31.65
30.36
32.76
5.36
32.34
33.00
14
82.66
Shares (diluted)M
68.11
73.24
79.25
82.11
84.73
91.50
81.04
86.74
76.34
73.63
79.08
(2.77%)
1.30%
57
19.71
Buyback yield%
28.88
26.37
26.44
25.74
26.90
23.99
22.93
21.38
20.62
22.80
22.36
22.80
24.87
56
0.717
D/E ratiox
0.470
0.532
0.564
0.584
0.667
0.698
0.773
0.915
0.909
1.026
1.241
0.909
0.682
39
4.784
Enterprise value$B
1.874
1.819
2.004
2.069
2.258
2.421
2.249
2.108
2.318
2.221
7.084
(0.33%)
1.77%
66
9.915
LT debt$B
8.958
9.198
8.195
7.436
7.044
6.947
6.767
7.137
6.689
6.392
5.469
(1.92%)
(3.33%)
34
Revenue
$10.21B
4.26%
1.00×
Cost of revenue
$5.777B
4.16%
0.99×
Operating expenses
$2.171B
4.16%
0.99×
Cash and investments
17.14%