3.141
Revenue$B
4.449
4.404
4.405
4.412
4.369
4.291
4.254
4.335
4.424
4.507
3.466
0.63%
0.19%
67
19.74
Revenue growth%
21.59
22.92
24.87
26.44
28.67
28.94
28.53
26.27
28.50
26.28
11.35
28.50
26.36
36
18.88
Gross margin%
10.80
10.49
12.90
11.34
10.05
8.96
11.16
10.65
11.24
13.01
13.71
11.16
10.98
7
15.18
Operating margin%
26.61
25.77
26.10
27.10
25.26
26.55
25.99
27.30
25.46
24.85
18.02
25.99
26.05
37
10.73
Net margin%
29.55
26.63
29.61
28.90
29.63
31.29
31.26
32.94
30.91
28.85
11.98
31.26
29.62
62
37.15
P/E ratio (avg)x
14.15
13.36
12.24
12.20
10.49
9.013
7.922
7.311
7.332
7.223
29.19
7.332
9.753
49
28.69
EV/EBITx
40.64
44.91
42.94
46.41
43.12
45.41
44.97
46.87
51.71
54.75
22.62
46.87
45.19
21
22.54
FCF yield (avg)%
28.90
30.30
31.79
32.57
34.91
36.32
37.00
35.81
33.08
34.57
17.33
35.81
33.83
78
19.27
FCF margin%
4.98
2.27
5.22
3.91
4.94
2.59
1.22
0.40
3.15
4.41
8.50
2.59
3.53
41
0.582
FCF / Net incomex
1.419
1.603
1.769
1.627
1.674
1.588
1.750
1.726
1.790
1.906
1.144
1.750
1.700
29
13.44
ROIC%
12.26
13.09
15.36
15.16
17.30
16.58
13.90
15.94
18.43
20.38
9.09
16.58
15.65
39
13.61
Return on equity%
5.15
3.97
1.27
0.40
0.40
0.40
0.40
1.19
0.94
3.77
16.54
0.94
1.07
79
6.75
Return on assets%
18.87
17.54
18.43
18.12
20.70
23.12
20.36
21.23
21.28
20.14
7.85
21.23
20.25
56
1.89
EPS$
2.05
1.94
1.93
1.82
2.00
1.91
1.73
1.65
1.74
1.59
2.09
(4.46%)
(2.68%)
—
5.87
EPS growth%
18.18
19.83
21.21
20.25
17.45
18.43
15.85
13.23
14.27
13.15
14.74
14.27
17.82
56
1.32
Bookvalue per sh$
1.72
1.67
1.72
1.86
1.93
2.06
1.76
1.70
1.54
1.43
4.94
(5.82%)
(2.98%)
—
5.57
FCF per share$
1.64
1.61
1.70
1.63
1.74
1.95
2.22
2.36
2.53
2.65
6.72
8.74%
4.81%
—
6.32
Dividend per sh$
2.59
2.68
2.36
2.19
2.03
1.82
1.59
1.49
1.46
1.30
4.22
(8.56%)
(5.99%)
—
8.70
Div yield (avg)%
26.03
24.20
25.95
26.49
25.33
26.17
23.69
21.77
23.71
21.54
25.27
23.69
24.76
52
4.22
Payout ratio%
3.29
0.51
0.40
0.40
1.13
3.33
5.50
6.27
8.76
9.90
24.34
6.27
3.31
27
0.389
Shares (diluted)B
0.606
0.629
0.656
0.745
0.772
0.792
0.910
0.942
1.062
1.147
0.379
8.24%
6.39%
94
26.63
Buyback yield%
17.73
15.91
16.92
15.71
17.04
15.67
14.23
13.48
15.72
14.23
15.35
14.23
15.71
70
0.562
D/E ratiox
0.251
0.267
0.260
0.258
0.229
0.249
0.234
0.228
0.240
0.217
0.393
0.234
0.245
48
3.802
Enterprise value$B
2.579
2.211
2.250
2.375
2.463
2.191
2.239
2.185
1.887
1.885
1.127
(5.21%)
(4.49%)
24
3.174
LT debt$B
2.288
2.337
2.312
2.366
2.477
2.259
2.570
2.688
2.546
2.714
3.066
1.84%
1.61%
75
Revenue
$4.507B
0.19%
1.00×
Cost of revenue
$2.553B
0.30%
1.01×
Operating expenses
$659.7M
0.39%
1.02×
Cash and investments
15.84%