3.605
Revenue$B
3.493
3.779
4.149
4.371
4.655
5.019
5.474
6.006
6.486
6.961
3.948
8.38%
8.10%
49
5.37
Revenue growth%
28.79
30.33
28.67
30.23
30.82
30.75
30.31
29.69
27.26
25.26
25.84
29.69
29.96
53
22.47
Gross margin%
19.52
21.51
21.61
19.45
20.53
18.56
19.96
17.08
17.51
17.98
28.80
17.98
19.48
53
27.54
Operating margin%
16.89
17.92
15.35
18.12
17.81
17.10
16.83
15.88
15.27
13.56
11.98
15.88
16.86
54
6.40
Net margin%
11.02
13.06
12.98
11.19
11.61
8.78
8.85
10.23
8.71
7.68
29.21
8.78
10.63
10
33.85
P/E ratio (avg)x
38.93
45.93
46.96
50.23
55.45
62.73
71.74
76.92
82.22
86.15
7.711
76.92
59.09
52
26.04
EV/EBITx
28.88
32.65
34.65
35.87
37.21
36.96
39.76
38.63
38.03
41.11
28.49
38.63
37.08
87
7.17
FCF yield (avg)%
10.08
8.40
8.34
10.97
10.83
8.66
11.35
9.37
8.81
9.43
6.39
9.37
9.40
17
17.41
FCF margin%
12.62
11.04
13.36
15.75
17.32
19.52
22.24
23.16
22.90
20.10
24.42
22.24
18.42
57
0.453
FCF / Net incomex
1.587
1.619
1.692
1.669
1.788
1.896
2.032
2.225
2.285
2.200
1.604
2.200
1.842
17
26.40
ROIC%
2.01
3.67
0.99
0.40
0.74
0.85
0.40
0.40
1.19
1.81
4.29
0.85
0.92
8
18.48
Return on equity%
20.06
20.05
17.72
17.06
15.47
12.80
13.07
15.18
16.88
16.84
16.37
15.18
16.86
6
14.57
Return on assets%
23.08
25.41
25.86
23.70
24.42
26.00
26.75
27.09
29.85
32.52
11.02
27.09
25.93
77
9.45
EPS$
2.42
2.47
2.61
2.87
3.09
3.14
2.99
3.17
3.19
3.14
10.33
0.37%
1.71%
—
10.29
EPS growth%
9.63
12.27
9.95
10.21
7.30
6.20
5.78
5.34
5.40
6.32
21.59
5.78
6.81
80
8.61
Bookvalue per sh$
5.57
5.38
5.62
5.88
5.84
6.41
7.08
7.31
8.50
10.10
6.94
11.58%
6.33%
—
5.35
FCF per share$
13.55
13.52
14.44
17.08
16.65
18.55
21.23
25.52
29.69
31.33
7.02
13.47%
9.60%
—
6.12
Dividend per sh$
6.10
6.35
6.15
5.71
6.15
5.72
5.98
5.90
6.28
6.09
6.78
(0.18%)
0.14%
—
22.74
Div yield (avg)%
23.44
22.30
24.75
22.70
24.76
25.01
23.91
25.13
27.57
25.95
2.46
25.13
24.76
26
28.77
Payout ratio%
10.82
11.22
11.51
9.20
7.27
6.84
9.42
7.89
5.11
4.82
10.04
6.84
8.54
26
261.5
Shares (diluted)M
271.3
254.6
279.8
266.2
255.3
238.2
263.1
255.2
231.7
239.4
263.5
(1.28%)
(1.96%)
20
29.03
Buyback yield%
25.15
26.29
25.94
26.87
28.30
29.37
27.49
29.50
28.90
26.07
9.20
28.90
27.18
86
0.556
D/E ratiox
0.450
0.500
0.554
0.559
0.546
0.506
0.537
0.473
0.519
0.477
0.933
0.506
0.512
34
3.954
Enterprise value$B
2.443
2.144
1.939
1.994
1.967
1.822
1.677
1.774
1.594
1.716
4.892
(2.70%)
(3.34%)
69
3.653
LT debt$B
1.530
1.529
1.709
1.903
1.916
1.853
1.984
2.241
2.457
2.491
3.729
5.39%
4.56%
12
Revenue
$6.961B
8.10%
1.00×
Cost of revenue
$4.654B
7.98%
0.99×
Operating expenses
$700.4M
7.90%
0.98×
Cash and investments
15.51%