2.487
Revenue$B
4.384
4.551
4.869
5.000
5.164
5.292
5.432
5.754
6.025
6.456
2.571
4.57%
4.34%
10
25.89
Revenue growth%
27.96
26.23
23.80
25.90
28.74
29.06
28.54
26.27
27.26
26.23
22.96
27.26
26.76
45
18.09
Gross margin%
5.52
6.11
6.93
6.22
3.80
4.52
3.88
1.63
4.26
5.48
2.66
4.26
5.00
73
11.43
Operating margin%
15.17
14.39
17.01
19.84
18.71
20.85
20.91
18.59
19.55
17.66
24.11
19.55
18.65
57
10.15
Net margin%
29.29
28.00
30.23
29.20
29.59
31.14
33.33
36.11
38.03
39.00
26.60
36.11
30.69
19
15.59
P/E ratio (avg)x
20.06
22.23
20.29
18.25
20.14
21.23
19.07
17.22
17.55
18.84
35.29
18.84
19.56
31
19.14
EV/EBITx
40.75
40.61
48.12
50.49
60.48
63.46
67.80
68.13
70.71
75.25
18.81
68.13
61.97
26
27.13
FCF yield (avg)%
7.36
9.55
9.67
9.55
8.10
6.33
4.65
3.93
4.53
6.62
26.42
4.65
6.99
50
19.65
FCF margin%
19.86
17.64
16.07
18.53
17.37
18.07
18.66
21.05
20.61
23.17
5.02
20.61
18.59
52
0.853
FCF / Net incomex
0.724
0.729
0.722
0.753
0.687
0.717
0.673
0.706
0.672
0.685
0.827
0.685
0.712
41
24.07
ROIC%
27.86
26.70
24.41
26.05
28.26
29.40
29.24
29.55
29.42
29.54
2.47
29.42
28.75
13
8.75
Return on equity%
27.05
27.99
25.20
23.61
25.04
27.38
25.71
25.06
22.62
20.49
13.86
25.06
25.13
23
9.88
Return on assets%
3.28
2.38
4.88
7.00
4.27
6.99
7.14
7.67
10.51
10.14
22.26
7.67
7.00
22
2.41
EPS$
7.67
7.08
7.16
6.60
7.26
7.42
8.26
9.38
9.88
11.16
2.53
8.97%
4.82%
—
29.30
EPS growth%
6.56
6.17
5.19
7.47
8.19
5.62
5.05
5.22
4.48
4.09
17.91
5.05
5.42
8
7.08
Bookvalue per sh$
5.06
4.69
4.50
4.40
4.40
4.31
4.56
4.99
5.65
5.44
5.43
4.34%
0.70%
—
2.10
FCF per share$
5.97
6.02
6.67
6.19
5.56
5.11
5.73
6.25
6.42
5.81
6.66
0.88%
0.02%
—
2.00
Dividend per sh$
2.30
2.38
2.60
2.52
2.60
2.47
2.74
3.02
3.28
3.71
0.97
7.39%
4.25%
—
7.58
Div yield (avg)%
27.04
26.35
25.62
23.02
21.92
22.55
19.58
19.65
17.60
17.06
2.55
19.58
22.24
33
19.99
Payout ratio%
22.85
21.66
23.73
25.11
26.44
24.46
24.53
25.74
24.67
22.83
27.06
24.53
24.49
46
392.6
Shares (diluted)M
376.5
355.7
385.4
368.0
379.9
352.1
310.9
342.5
354.6
379.3
392.0
(0.03%)
1.04%
40
11.27
Buyback yield%
26.74
29.36
29.01
31.80
32.60
34.36
37.22
35.56
32.98
32.09
21.30
34.36
32.34
56
1.274
D/E ratiox
0.723
0.725
0.751
0.672
0.602
0.634
0.588
0.498
0.468
0.489
0.509
0.498
0.618
83
1.168
Enterprise value$B
6.208
7.015
8.362
9.626
9.978
10.14
12.06
12.46
12.38
13.63
0.642
6.43%
9.95%
47
3.676
LT debt$B
1.179
1.130
1.142
1.239
1.133
1.034
1.014
0.892
0.965
0.854
0.478
(5.49%)
(3.50%)
77
Revenue
$6.456B
4.34%
1.00×
Cost of revenue
$3.055B
4.17%
0.98×
Operating expenses
$1.130B
4.86%
1.05×
Goodwill & intangibles
20.43%
Cash and investments
14.95%