8.379
Revenue$B
6.008
6.557
7.034
7.525
8.019
8.534
9.353
10.27
10.97
12.12
9.370
8.62%
8.13%
45
6.27
Revenue growth%
9.00
11.09
13.74
11.03
12.54
15.05
13.54
16.48
18.15
16.09
19.23
16.09
13.64
29
26.49
Gross margin%
13.53
13.17
10.40
8.95
6.10
4.83
2.33
2.77
0.59
0.99
26.04
2.33
5.46
62
8.38
Operating margin%
11.79
14.51
16.34
16.56
14.62
13.68
16.33
18.04
15.27
18.02
9.97
16.33
15.80
37
12.55
Net margin%
15.77
15.62
14.63
11.78
12.99
14.23
17.09
19.06
18.46
17.30
15.10
17.30
15.69
90
30.05
P/E ratio (avg)x
22.45
23.98
24.70
23.25
25.41
26.92
28.44
26.76
25.71
27.80
9.397
26.92
25.56
21
23.05
EV/EBITx
15.81
17.09
18.41
16.91
17.85
18.10
18.42
17.36
19.14
20.96
20.42
18.42
17.98
90
22.85
FCF yield (avg)%
13.62
12.06
13.73
14.94
14.13
16.36
13.54
13.36
13.54
13.84
27.04
13.54
13.68
39
12.04
FCF margin%
25.51
27.91
25.18
24.56
23.84
21.86
24.34
23.06
21.03
20.64
16.61
21.86
24.09
88
1.403
FCF / Net incomex
1.990
2.168
2.264
2.462
2.316
2.177
2.494
2.329
2.439
2.733
0.646
2.439
2.323
12
12.04
ROIC%
7.97
8.50
7.61
8.85
7.43
10.01
12.13
12.09
11.17
10.58
11.36
11.17
9.43
47
9.07
Return on equity%
15.85
16.51
14.61
16.94
18.94
17.66
14.76
14.09
11.20
10.11
21.34
14.09
15.31
73
5.02
Return on assets%
2.72
2.28
2.21
4.87
1.98
0.42
0.40
0.40
2.80
0.40
22.46
0.40
2.09
66
17.79
EPS$
26.46
28.97
31.93
34.63
36.57
38.95
40.54
39.23
41.74
47.59
19.07
5.41%
7.81%
—
25.51
EPS growth%
17.26
20.16
18.61
16.61
16.40
14.10
12.54
12.24
12.87
12.90
23.93
12.87
15.25
69
8.27
Bookvalue per sh$
9.13
9.18
9.41
10.06
11.30
10.89
11.21
12.46
12.18
13.47
14.57
3.57%
4.96%
—
8.84
FCF per share$
6.70
6.41
6.24
6.19
7.09
7.29
8.35
9.90
10.63
10.13
20.12
7.40%
5.98%
—
15.79
Dividend per sh$
17.01
17.46
19.46
18.77
20.19
19.47
19.40
19.84
21.07
19.85
4.77
(0.34%)
2.73%
—
29.09
Div yield (avg)%
21.66
20.85
21.84
23.07
22.43
24.01
21.47
23.63
21.74
19.56
29.54
21.74
21.79
30
20.02
Payout ratio%
14.89
15.57
16.91
19.17
19.67
20.72
19.70
22.24
19.48
22.42
29.82
20.72
19.57
53
0.344
Shares (diluted)B
0.441
0.496
0.565
0.627
0.718
0.742
0.820
0.875
1.002
0.989
0.334
6.63%
9.41%
93
9.10
Buyback yield%
18.24
16.97
16.31
18.51
17.07
15.74
16.65
14.74
12.82
15.57
22.33
15.57
16.48
22
1.230
D/E ratiox
0.727
0.696
0.817
0.886
1.004
1.148
1.190
1.126
1.129
1.211
0.555
1.148
1.065
85
11.16
Enterprise value$B
17.37
18.84
21.63
21.93
20.85
19.39
17.69
18.91
18.59
18.46
12.52
(2.40%)
0.53%
85
6.511
LT debt$B
21.44
22.62
25.93
29.42
31.11
33.71
39.54
41.35
43.45
51.07
3.727
10.42%
10.94%
35
Revenue
$12.12B
8.13%
1.00×
Cost of revenue
$5.821B
7.88%
0.98×
Operating expenses
$2.219B
8.84%
1.07×
Cash and investments
18.87%