4.598
Revenue$B
5.197
5.400
5.676
5.784
6.042
6.256
6.380
6.675
6.899
7.202
4.745
3.57%
3.82%
61
26.74
Revenue growth%
20.06
22.94
20.44
22.77
25.47
22.88
22.49
24.58
24.36
24.97
13.51
24.36
22.91
57
28.89
Gross margin%
28.73
31.39
33.98
35.84
33.23
30.74
30.22
28.29
30.89
28.01
13.77
30.22
30.82
86
11.51
Operating margin%
11.44
10.40
8.79
6.49
5.17
7.45
9.30
11.66
9.54
10.66
4.48
9.54
9.42
60
25.39
Net margin%
27.37
27.07
24.36
24.06
22.55
21.27
20.38
23.25
21.10
23.58
11.94
21.27
23.42
91
31.22
P/E ratio (avg)x
9.073
9.514
8.542
7.822
8.043
7.012
6.954
6.390
5.995
5.708
10.15
6.390
7.417
63
31.78
EV/EBITx
25.02
25.01
25.03
26.20
23.64
21.74
23.30
20.27
17.42
16.69
20.89
20.27
23.47
94
29.45
FCF yield (avg)%
2.96
2.95
3.87
5.29
4.54
2.37
0.42
2.80
0.43
0.40
19.95
0.43
2.88
68
15.07
FCF margin%
18.58
19.43
17.90
20.23
19.65
18.90
16.13
13.14
12.01
9.29
17.12
13.14
18.24
36
1.706
FCF / Net incomex
0.176
0.186
0.183
0.167
0.188
0.213
0.215
0.199
0.186
0.195
1.278
0.199
0.187
27
14.83
ROIC%
20.11
19.11
20.27
19.27
18.17
20.25
21.89
22.64
23.96
20.96
8.83
21.89
20.26
27
7.09
Return on equity%
6.27
5.72
8.45
5.89
8.06
10.77
9.89
9.00
8.31
9.73
16.88
9.73
8.38
54
14.12
Return on assets%
8.44
7.59
4.82
2.25
1.34
3.66
4.53
3.96
3.35
1.88
10.78
3.66
3.81
23
26.24
EPS$
9.16
9.09
9.13
9.21
11.00
10.77
12.30
12.99
13.18
14.56
28.75
5.77%
6.48%
—
17.80
EPS growth%
26.35
26.73
24.02
23.48
22.03
19.60
16.91
16.89
17.50
16.38
9.65
16.91
20.82
38
29.68
Bookvalue per sh$
18.49
19.49
20.07
19.37
18.06
19.79
19.19
20.58
22.99
21.53
30.08
3.57%
2.50%
—
28.96
FCF per share$
29.51
28.70
31.87
37.71
39.14
42.27
45.46
49.27
49.50
56.60
9.22
7.66%
7.24%
—
7.54
Dividend per sh$
38.25
37.71
39.49
42.38
44.72
47.45
52.29
54.99
50.42
50.85
41.95
2.60%
3.04%
—
29.21
Div yield (avg)%
29.85
28.06
26.16
28.90
29.19
27.03
28.16
25.74
25.96
25.77
21.92
25.96
27.54
22
2.88
Payout ratio%
20.01
21.80
21.89
22.73
21.82
19.38
17.69
20.19
17.36
16.03
15.89
17.69
20.10
93
189.3
Shares (diluted)M
200.9
219.4
253.6
240.4
258.1
279.8
265.5
301.7
336.3
333.7
191.3
5.27%
4.54%
84
9.03
Buyback yield%
26.70
23.93
22.14
20.20
17.80
19.05
19.81
18.69
20.86
20.17
7.61
19.81
20.18
61
0.178
D/E ratiox
0.490
0.498
0.591
0.638
0.658
0.783
0.835
0.846
0.967
1.025
1.119
0.846
0.720
86
8.940
Enterprise value$B
9.208
10.13
10.32
11.06
10.74
11.34
11.95
12.79
12.23
13.57
2.479
4.79%
3.73%
54
3.581
LT debt$B
5.525
5.559
5.861
5.649
6.513
7.329
7.601
7.963
7.411
7.830
5.615
3.75%
4.34%
8
Revenue
$7.202B
3.82%
1.00×
Cost of revenue
$3.232B
3.58%
0.98×
Operating expenses
$1.503B
4.20%
1.04×
Cash and investments
17.98%