4.756
Revenue$B
4.606
4.738
4.929
5.257
5.450
5.673
5.873
6.143
6.342
6.680
5.189
4.15%
4.15%
68
10.17
Revenue growth%
11.51
9.38
6.70
4.74
7.70
7.17
6.71
6.10
6.83
8.58
19.88
6.83
7.00
55
13.99
Gross margin%
25.04
23.97
25.38
26.05
24.93
25.64
22.99
20.12
19.58
19.93
26.46
20.12
24.45
23
15.27
Operating margin%
12.71
11.21
8.26
10.55
8.87
10.29
8.53
11.21
8.46
9.11
28.05
9.11
9.70
65
19.12
Net margin%
24.86
24.33
22.10
23.05
21.76
24.38
24.54
26.49
26.08
24.59
16.03
24.59
24.46
25
26.81
P/E ratio (avg)x
20.66
20.47
20.39
22.20
23.66
21.90
23.28
23.78
23.56
20.42
35.89
23.28
22.05
53
27.99
EV/EBITx
29.25
33.26
33.07
35.47
38.24
34.99
33.02
30.63
31.64
31.08
33.50
31.64
33.05
49
4.02
FCF yield (avg)%
17.28
20.22
23.12
24.28
25.19
25.04
27.87
25.66
25.34
22.72
9.88
25.34
24.66
81
9.94
FCF margin%
12.34
9.46
12.01
9.03
6.07
7.74
8.07
7.60
5.58
5.06
21.61
7.60
7.91
90
0.714
FCF / Net incomex
1.553
1.666
1.597
1.488
1.510
1.632
1.845
2.101
2.010
2.152
0.360
2.010
1.649
37
10.57
ROIC%
22.07
23.14
24.87
22.74
23.91
21.08
18.84
20.41
19.84
22.38
27.38
20.41
22.23
60
7.50
Return on equity%
4.26
2.93
5.07
3.05
0.82
0.40
0.40
0.40
1.92
2.45
2.09
0.40
2.18
33
12.69
Return on assets%
6.80
6.76
6.12
4.63
5.11
2.53
0.68
0.40
2.92
0.99
17.56
0.99
3.77
90
13.33
EPS$
8.46
8.20
9.13
8.42
7.87
8.13
8.50
9.44
9.75
9.12
14.46
2.98%
1.24%
—
20.44
EPS growth%
11.25
13.17
15.58
16.12
16.10
15.85
15.09
14.19
14.08
14.22
9.98
14.22
14.66
94
8.07
Bookvalue per sh$
30.37
31.89
33.35
32.68
35.66
34.01
39.82
40.17
42.21
49.80
4.85
6.91%
6.05%
—
15.93
FCF per share$
16.52
18.11
20.57
23.04
23.30
26.51
26.03
25.08
23.90
27.26
11.64
3.19%
6.47%
—
16.84
Dividend per sh$
11.68
12.59
13.21
13.84
16.06
18.89
19.08
19.10
21.26
25.03
11.16
9.28%
9.40%
—
18.88
Div yield (avg)%
27.09
24.36
26.02
23.63
21.56
21.76
19.76
22.46
20.60
23.35
22.65
21.76
22.90
87
21.11
Payout ratio%
24.69
26.21
27.22
29.18
26.40
24.86
25.89
25.18
23.22
23.96
20.80
24.86
25.54
11
244.1
Shares (diluted)M
213.4
194.0
171.9
152.7
135.0
125.2
122.0
131.4
125.1
123.5
253.4
(1.75%)
(5.28%)
7
7.20
Buyback yield%
16.46
16.86
15.17
15.29
12.38
13.32
10.58
13.38
15.61
14.03
21.74
13.38
14.60
6
0.540
D/E ratiox
0.683
0.701
0.837
0.845
0.928
0.959
1.060
1.278
1.249
1.454
1.597
1.249
0.943
82
5.309
Enterprise value$B
1.003
1.073
1.080
1.136
1.361
1.553
1.654
1.984
2.294
2.259
6.742
10.66%
8.54%
38
3.947
LT debt$B
9.637
10.01
11.64
11.39
12.66
12.27
13.31
15.61
15.52
17.02
1.276
6.10%
7.19%
18
Revenue
$6.680B
4.15%
1.00×
Cost of revenue
$4.595B
4.32%
1.02×
Operating expenses
$1.178B
3.97%
0.98×
Cash and investments
20.52%
Goodwill & intangibles
17.88%