3.586
Revenue$B
4.416
4.566
4.614
4.576
4.700
4.741
4.897
4.885
5.027
5.010
3.721
1.28%
1.25%
23
23.72
Revenue growth%
10.23
12.43
14.58
17.53
20.40
17.60
18.51
19.55
18.63
16.36
16.08
18.51
17.56
65
21.99
Gross margin%
1.18
1.15
2.03
1.88
0.40
3.00
2.91
1.90
0.94
0.40
21.71
1.90
1.53
16
18.57
Operating margin%
28.56
26.98
27.57
26.96
27.80
27.58
26.97
27.64
29.05
32.01
22.36
27.64
27.61
13
21.01
Net margin%
13.04
11.92
11.97
13.98
13.79
10.93
9.92
9.70
8.66
8.49
23.04
9.70
11.43
77
7.311
P/E ratio (avg)x
13.12
13.34
13.99
13.34
13.98
15.60
17.33
19.24
18.27
20.41
13.35
18.27
14.80
41
36.72
EV/EBITx
27.58
26.74
26.63
25.15
22.93
21.41
20.65
19.05
20.45
21.09
20.74
20.65
22.17
28
28.67
FCF yield (avg)%
4.19
6.93
6.08
5.20
7.89
7.79
7.64
4.97
4.05
3.42
2.02
4.97
5.64
59
27.93
FCF margin%
16.35
17.28
17.39
19.50
17.10
15.73
15.11
16.93
16.83
17.00
19.61
16.83
16.96
70
0.504
FCF / Net incomex
0.592
0.537
0.492
0.439
0.405
0.371
0.398
0.423
0.447
0.455
1.694
0.423
0.443
86
5.88
ROIC%
12.31
11.79
14.78
14.24
16.72
17.73
20.42
17.66
19.57
18.52
21.24
18.52
17.19
27
19.41
Return on equity%
12.98
13.65
11.21
13.99
13.82
14.31
11.49
11.01
8.99
9.63
4.57
11.01
12.23
61
5.69
Return on assets%
27.14
25.58
27.30
29.68
30.57
29.87
30.22
30.76
32.13
29.98
11.58
30.22
29.92
48
40.98
EPS$
49.79
60.06
65.48
66.45
64.80
69.69
73.53
80.44
96.36
113.32
42.74
11.83%
9.24%
—
8.28
EPS growth%
30.37
29.70
27.26
28.33
26.07
23.74
23.47
22.23
21.04
19.84
2.10
22.23
24.90
9
35.16
Bookvalue per sh$
40.59
42.36
48.00
46.83
51.32
55.06
64.75
72.24
77.77
75.52
20.96
8.03%
6.30%
—
25.43
FCF per share$
37.50
40.68
39.84
42.26
44.81
49.71
49.15
43.78
41.54
38.00
26.74
(3.24%)
1.22%
—
23.78
Dividend per sh$
12.45
12.79
14.08
13.10
12.27
13.92
15.73
15.19
15.13
13.91
18.74
2.54%
1.96%
—
21.17
Div yield (avg)%
26.90
27.77
29.91
28.26
28.60
26.56
29.46
32.42
34.55
32.20
2.36
32.20
29.03
40
23.64
Payout ratio%
18.00
17.06
16.27
17.92
15.57
14.35
13.98
14.12
14.05
16.67
7.11
14.12
15.92
32
82.14
Shares (diluted)M
118.5
138.9
145.4
142.2
142.7
156.6
154.6
161.4
177.9
188.3
82.92
5.70%
5.89%
7
12.62
Buyback yield%
9.58
8.06
8.00
6.66
6.18
5.35
2.81
2.22
0.40
0.40
5.24
2.22
5.77
71
0.341
D/E ratiox
0.944
1.020
1.126
1.249
1.431
1.608
1.831
1.876
2.152
2.043
1.415
1.876
1.519
95
0.763
Enterprise value$B
1.879
1.932
2.032
2.007
2.030
2.183
2.304
2.479
2.646
2.681
3.982
5.72%
5.48%
72
0.527
LT debt$B
6.285
7.006
7.587
8.097
8.936
8.519
9.552
10.04
9.662
9.786
4.394
1.83%
5.58%
87
Revenue
$5.010B
1.25%
1.00×
Cost of revenue
$2.956B
1.53%
1.03×
Operating expenses
$501.1M
0.30%
0.91×
Goodwill & intangibles
18.32%
Cash and investments
17.59%