1.627
Revenue$B
3.864
4.022
4.113
4.261
4.362
4.534
4.562
4.718
4.833
4.874
1.809
2.24%
2.63%
74
16.55
Revenue growth%
33.12
31.37
31.26
31.67
29.86
32.45
34.58
35.50
37.76
39.12
4.13
35.50
32.79
90
25.14
Gross margin%
21.89
22.78
21.36
21.51
22.07
21.08
19.60
21.63
21.88
20.66
14.16
21.08
21.57
86
27.13
Operating margin%
27.18
26.21
24.47
25.02
24.77
26.73
27.21
26.06
27.95
27.35
13.83
27.21
26.47
90
4.00
Net margin%
12.05
11.05
8.16
9.41
8.94
7.25
10.17
10.52
11.77
13.32
17.99
10.52
10.34
43
32.84
P/E ratio (avg)x
10.45
10.56
11.25
12.15
12.36
12.69
11.81
11.32
9.727
9.886
30.73
11.32
11.28
14
13.61
EV/EBITx
20.53
19.02
20.77
20.28
21.20
23.00
20.84
20.55
20.52
19.46
13.54
20.55
20.54
14
4.89
FCF yield (avg)%
23.16
21.20
20.34
19.22
21.23
21.87
20.39
22.91
20.00
20.52
3.36
20.52
20.86
45
8.15
FCF margin%
19.15
17.86
18.55
21.09
19.00
17.27
17.23
15.21
17.85
16.65
5.49
17.23
17.85
79
1.195
FCF / Net incomex
1.807
1.817
2.016
1.962
1.964
1.742
1.844
1.809
1.696
1.848
0.308
1.809
1.831
63
12.30
ROIC%
8.66
7.52
8.21
10.04
11.63
8.72
7.89
6.28
6.71
6.90
26.45
6.90
8.05
67
22.87
Return on equity%
24.92
25.43
26.76
25.79
27.35
28.43
27.50
29.04
29.26
27.13
6.01
28.43
27.24
31
19.37
Return on assets%
24.40
26.58
28.60
30.45
29.26
26.39
23.44
25.72
28.12
26.56
18.23
26.39
26.57
8
3.09
EPS$
7.72
8.51
9.37
8.85
9.71
10.03
10.74
10.00
10.30
9.89
3.43
0.37%
2.85%
—
12.53
EPS growth%
5.87
7.13
4.31
5.87
5.17
7.16
6.82
4.87
6.62
6.93
21.68
6.82
6.25
19
3.63
Bookvalue per sh$
4.25
4.32
4.31
3.88
3.36
2.87
2.52
2.40
2.46
2.52
4.82
(5.55%)
(6.55%)
—
4.84
FCF per share$
1.12
1.09
1.05
0.99
1.04
1.10
1.11
1.23
1.08
1.10
2.01
1.10%
(0.58%)
—
2.76
Dividend per sh$
7.95
6.83
6.92
7.08
7.46
6.91
6.09
6.25
5.75
5.05
1.73
(7.52%)
(3.74%)
—
22.50
Div yield (avg)%
26.55
25.52
26.34
26.80
27.35
29.51
29.62
27.84
25.54
23.71
7.51
27.84
26.68
33
18.59
Payout ratio%
21.15
18.27
19.46
20.68
20.46
19.28
20.21
22.11
24.92
23.94
19.86
22.11
20.57
95
0.286
Shares (diluted)B
0.452
0.467
0.486
0.544
0.641
0.707
0.814
0.956
1.132
1.229
0.280
13.91%
11.75%
40
8.61
Buyback yield%
24.53
23.68
25.04
22.47
24.40
24.81
27.13
26.23
23.73
21.53
28.15
24.81
24.47
15
1.543
D/E ratiox
0.554
0.539
0.545
0.504
0.488
0.445
0.474
0.504
0.468
0.466
0.157
0.468
0.496
92
2.056
Enterprise value$B
3.311
3.134
3.410
3.139
2.980
3.255
3.283
3.575
4.126
4.620
1.416
9.17%
4.12%
67
4.674
LT debt$B
3.937
3.959
4.256
4.327
4.252
4.529
4.217
3.985
3.616
3.711
2.500
(2.68%)
(1.15%)
61
Revenue
$4.874B
2.63%
1.00×
Cost of revenue
$3.412B
2.63%
1.00×
Operating expenses
$774.2M
2.44%
0.98×
Cash and investments
19.86%
Goodwill & intangibles
15.15%