1.367
Revenue$B
3.943
4.222
4.629
4.974
5.461
5.846
6.444
6.812
7.277
7.749
1.493
7.25%
7.82%
10
2.65
Revenue growth%
34.07
31.26
33.36
31.78
29.81
31.73
32.07
31.92
34.76
36.21
15.22
32.07
31.99
63
9.99
Gross margin%
19.95
21.75
21.73
22.13
21.56
22.12
19.85
18.81
17.21
15.62
12.32
18.81
20.75
17
3.87
Operating margin%
8.07
10.77
12.92
12.88
12.26
11.40
13.01
12.48
14.04
16.14
4.31
13.01
12.68
62
16.81
Net margin%
1.90
3.16
6.16
4.02
6.15
3.61
4.88
4.17
3.77
5.19
23.71
4.17
4.09
27
6.789
P/E ratio (avg)x
32.74
31.74
33.56
32.00
34.54
33.62
33.50
36.89
41.79
47.95
7.936
36.89
33.59
40
30.96
EV/EBITx
29.27
30.60
27.56
26.94
26.90
25.42
27.48
29.15
29.37
27.04
20.12
27.48
27.52
15
27.49
FCF yield (avg)%
29.44
30.10
28.07
26.71
27.54
27.02
28.58
27.43
25.92
23.48
29.84
27.02
27.48
75
19.44
FCF margin%
6.04
7.89
6.20
5.48
4.41
2.95
1.73
1.89
3.16
3.67
23.95
2.95
4.04
50
0.164
FCF / Net incomex
0.899
1.016
1.044
1.000
1.147
1.339
1.424
1.430
1.460
1.582
1.198
1.430
1.243
88
10.28
ROIC%
2.47
4.65
7.23
7.63
5.08
2.33
4.56
6.68
7.11
8.31
10.95
6.68
5.88
27
7.20
Return on equity%
14.23
14.64
14.47
16.17
16.66
16.80
14.68
16.32
14.79
12.76
4.01
14.79
14.73
30
9.51
Return on assets%
19.80
21.46
20.61
19.63
17.65
17.56
18.29
15.34
15.08
16.74
14.84
16.74
17.97
88
3.73
EPS$
3.49
3.49
3.77
4.05
4.55
4.56
4.52
4.60
4.74
4.64
3.97
0.40%
4.68%
—
26.59
EPS growth%
31.34
32.33
31.66
31.81
30.89
29.42
26.90
25.52
27.30
29.16
21.49
27.30
30.16
40
4.71
Bookvalue per sh$
9.83
10.98
11.92
12.08
13.11
13.96
14.64
14.70
14.88
15.25
7.90
3.07%
6.15%
—
6.75
FCF per share$
2.70
2.96
3.01
2.86
3.09
2.98
2.97
3.27
3.36
3.54
3.91
2.72%
3.35%
—
5.20
Dividend per sh$
8.93
8.92
8.88
8.28
8.32
7.64
6.62
6.76
6.08
5.44
5.12
(8.16%)
(5.77%)
—
19.43
Div yield (avg)%
19.09
19.47
18.44
18.68
21.27
20.77
21.29
23.74
25.97
25.43
7.71
23.74
21.02
83
5.19
Payout ratio%
7.67
10.36
12.00
10.95
8.77
10.96
9.49
12.44
12.59
9.79
16.12
10.96
10.65
16
412.5
Shares (diluted)M
422.1
400.2
396.5
375.5
380.9
352.3
341.6
339.6
335.3
328.6
396.6
(2.91%)
(1.69%)
61
3.37
Buyback yield%
5.34
6.82
4.14
6.17
3.53
4.42
6.33
5.23
7.81
9.38
27.16
6.33
5.75
36
0.966
D/E ratiox
0.817
0.941
0.970
1.008
0.939
0.951
1.025
1.143
1.169
1.303
1.219
1.143
0.989
71
1.487
Enterprise value$B
0.638
0.647
0.646
0.572
0.521
0.468
0.399
0.403
0.374
0.362
5.529
(7.06%)
(6.73%)
72
7.675
LT debt$B
4.345
4.500
4.856
4.778
4.596
5.220
5.084
6.012
6.335
7.003
6.516
8.79%
6.48%
50
Revenue
$7.749B
7.82%
1.00×
Cost of revenue
$4.051B
7.64%
0.98×
Operating expenses
$1.705B
7.86%
1.00×
Cash and investments
15.40%