3.032
Revenue$B
8.521
8.647
8.721
8.695
8.632
8.792
8.855
8.920
8.857
9.058
3.212
0.97%
0.61%
42
5.93
Revenue growth%
31.64
32.21
34.91
35.22
37.59
36.74
34.40
35.74
37.29
38.79
3.50
36.74
35.48
44
5.05
Gross margin%
16.92
18.12
16.24
15.12
13.84
13.31
14.57
13.64
16.10
18.96
8.19
14.57
15.61
90
14.40
Operating margin%
22.58
19.64
19.69
18.67
21.15
20.28
21.35
20.77
23.28
22.12
18.55
21.35
20.96
50
20.02
Net margin%
28.48
29.18
31.10
32.84
34.37
31.72
30.52
28.16
26.93
29.47
20.43
29.47
29.99
89
27.45
P/E ratio (avg)x
20.70
20.31
21.29
19.32
17.83
18.62
19.76
20.00
20.65
21.28
9.189
20.00
20.16
25
11.41
EV/EBITx
21.15
24.08
27.38
31.28
34.31
40.62
43.03
47.01
44.81
44.02
27.70
44.02
37.46
14
13.90
FCF yield (avg)%
24.34
21.91
24.50
26.49
28.90
27.54
26.14
26.98
25.98
25.54
8.90
26.14
26.06
29
15.53
FCF margin%
24.78
24.76
23.60
25.65
24.69
23.38
25.42
22.63
20.69
18.95
3.11
22.63
24.14
42
0.850
FCF / Net incomex
1.644
1.888
2.154
2.192
2.351
2.278
2.308
2.598
2.509
2.643
1.189
2.509
2.293
84
4.62
ROIC%
11.59
12.56
14.28
13.61
12.08
11.20
10.91
9.88
9.51
11.02
2.70
10.91
11.40
41
22.59
Return on equity%
23.65
25.78
28.53
31.42
34.07
33.46
34.62
35.53
33.86
34.44
28.35
34.44
33.66
69
15.94
Return on assets%
11.06
12.37
10.58
8.39
6.70
6.96
9.69
9.33
9.38
7.10
26.99
9.33
9.36
88
10.66
EPS$
11.19
11.19
12.19
13.96
16.03
18.58
21.71
22.80
26.09
28.67
11.56
12.33%
10.13%
—
9.53
EPS growth%
23.84
24.78
23.12
25.48
22.68
24.02
24.23
26.57
28.48
30.22
10.48
26.57
24.51
47
4.06
Bookvalue per sh$
7.18
7.45
8.14
7.20
6.89
6.36
6.74
6.47
6.23
6.47
11.62
(1.25%)
—
—
7.41
FCF per share$
6.07
6.65
6.83
7.95
7.89
8.95
9.11
9.35
10.86
12.04
3.75
8.82%
7.50%
—
8.23
Dividend per sh$
12.05
11.29
11.54
12.60
12.05
13.56
12.81
13.62
13.28
14.39
8.59
3.62%
2.66%
—
15.52
Div yield (avg)%
13.79
10.96
9.95
7.07
6.06
3.98
3.53
3.70
1.24
3.92
8.39
3.70
5.02
14
22.69
Payout ratio%
17.14
19.14
21.50
21.74
19.32
18.79
20.17
18.13
20.15
20.04
11.36
20.04
19.68
59
572.2
Shares (diluted)M
674.1
673.6
724.7
680.4
704.2
656.5
668.9
771.2
886.4
859.6
603.3
4.07%
3.49%
32
5.01
Buyback yield%
28.93
28.88
27.15
29.03
29.69
32.54
32.13
29.50
26.87
28.70
16.08
29.50
28.98
66
0.536
D/E ratiox
0.637
0.574
0.516
0.560
0.618
0.668
0.706
0.689
0.711
0.697
0.638
0.697
0.652
65
5.256
Enterprise value$B
0.960
0.890
0.919
0.963
0.931
0.936
0.863
0.937
1.003
0.883
1.876
(1.04%)
(1.01%)
21
1.927
LT debt$B
6.320
6.032
6.100
6.072
6.050
6.331
6.290
6.221
6.687
7.294
2.687
3.81%
1.35%
50
Revenue
$9.058B
0.61%
1.00×
Cost of revenue
$6.057B
0.39%
0.98×
Operating expenses
$1.709B
0.49%
0.99×
Goodwill & intangibles
19.11%
Cash and investments
15.58%