1.934
Revenue$B
10.38
10.33
10.48
10.53
10.61
10.47
10.34
10.51
10.82
10.82
2.012
0.39%
0.69%
85
4.25
Revenue growth%
26.77
25.88
25.47
26.48
28.81
26.86
24.91
26.73
29.42
26.75
24.07
26.75
26.74
73
21.60
Gross margin%
16.26
13.93
15.60
16.13
13.48
12.27
11.60
9.97
8.47
5.63
25.04
9.97
12.87
42
24.26
Operating margin%
31.12
30.43
31.59
32.04
31.21
30.41
33.37
32.17
30.10
31.81
23.80
31.81
31.40
23
15.97
Net margin%
26.86
28.09
28.99
31.64
32.05
32.36
34.02
35.30
33.17
33.34
23.75
33.34
32.21
83
28.17
P/E ratio (avg)x
42.99
42.99
43.25
41.09
45.75
43.10
38.70
36.53
33.74
30.28
22.45
36.53
42.04
14
17.98
EV/EBITx
5.478
4.919
5.204
4.548
4.207
4.053
3.897
4.081
4.037
3.891
18.64
4.037
4.144
88
19.30
FCF yield (avg)%
11.40
13.10
14.49
13.63
11.41
12.51
12.21
10.42
13.26
14.45
16.06
12.51
12.81
81
24.15
FCF margin%
31.35
29.15
29.16
29.07
29.47
32.10
31.52
34.09
35.11
37.60
18.06
34.09
31.43
79
0.190
FCF / Net incomex
1.599
1.553
1.711
1.704
1.707
1.856
2.051
2.214
2.130
2.413
1.754
2.130
1.784
46
2.23
ROIC%
20.36
17.78
18.94
17.23
16.92
16.86
18.31
16.14
13.84
16.54
29.22
16.54
17.08
46
8.13
Return on equity%
17.62
15.97
17.04
17.05
18.90
21.53
22.26
24.89
25.76
23.03
11.74
23.03
20.22
33
21.05
Return on assets%
8.74
8.91
6.64
3.99
3.67
5.58
3.37
0.63
3.38
3.77
29.35
3.38
3.88
14
2.74
EPS$
2.01
2.11
2.07
1.90
1.86
1.90
2.02
1.92
1.82
1.81
2.94
(0.50%)
(0.77%)
—
12.70
EPS growth%
17.18
19.17
17.97
16.80
16.98
19.08
19.92
20.64
22.19
23.71
11.30
20.64
19.13
14
1.72
Bookvalue per sh$
5.41
5.58
6.46
6.24
6.74
7.19
7.15
8.10
9.14
10.35
7.07
8.95%
7.95%
—
7.25
FCF per share$
4.19
4.11
4.18
3.69
3.85
3.75
3.71
3.32
3.38
3.30
1.30
(3.01%)
(1.42%)
—
1.06
Dividend per sh$
6.75
6.37
6.02
5.83
5.50
6.14
6.17
6.20
6.76
6.22
6.55
2.50%
0.32%
—
8.22
Div yield (avg)%
12.88
11.19
13.41
13.12
15.36
16.73
14.22
15.71
14.29
13.31
13.07
14.29
13.82
83
12.52
Payout ratio%
8.50
11.16
12.98
10.72
12.56
12.20
9.51
9.93
11.32
12.43
15.23
11.32
11.24
33
382.6
Shares (diluted)M
512.6
540.0
540.8
519.0
521.2
492.4
447.3
462.7
499.3
449.7
366.4
(2.91%)
(0.99%)
69
27.72
Buyback yield%
18.79
16.33
13.99
14.07
11.86
11.22
9.88
7.65
10.21
13.04
7.12
10.21
12.45
30
0.142
D/E ratiox
0.274
0.323
0.378
0.404
0.475
0.559
0.596
0.700
0.748
0.808
0.866
0.700
0.517
50
5.245
Enterprise value$B
3.274
3.774
4.338
5.039
4.941
5.424
5.249
5.028
4.984
5.623
1.707
2.62%
6.51%
16
7.511
LT debt$B
1.440
1.255
1.123
1.135
1.166
1.133
1.139
1.188
1.058
0.956
6.841
(3.89%)
(4.74%)
50
Revenue
$10.82B
0.69%
1.00×
Cost of revenue
$7.008B
0.66%
1.00×
Operating expenses
$1.774B
1.01%
1.03×
Goodwill & intangibles
15.80%
Cash and investments
15.23%