6.265
Revenue$B
4.805
4.927
5.110
5.253
5.455
5.484
5.619
5.910
6.128
6.435
6.855
3.36%
2.99%
91
11.68
Revenue growth%
6.98
8.29
9.12
7.92
9.65
9.28
6.98
8.06
6.79
5.46
3.28
6.98
7.99
43
14.64
Gross margin%
24.91
27.64
30.40
31.08
32.19
30.43
32.75
31.05
33.80
35.46
25.23
32.75
31.06
25
9.54
Operating margin%
31.35
31.24
30.77
31.38
33.79
34.45
31.96
33.72
34.15
33.60
23.45
33.72
32.78
80
21.74
Net margin%
33.05
34.17
36.23
36.11
33.49
31.55
32.94
30.48
29.91
26.93
29.76
30.48
32.99
93
18.34
P/E ratio (avg)x
8.556
8.449
7.394
6.947
6.034
5.464
4.628
4.289
4.291
3.890
37.51
4.291
5.749
7
34.23
EV/EBITx
22.89
25.40
23.59
21.85
23.43
23.53
22.10
21.01
21.54
21.42
7.713
21.54
22.50
36
3.84
FCF yield (avg)%
23.41
21.52
19.97
18.39
16.44
13.69
10.72
11.41
11.72
9.01
12.88
11.41
15.06
82
2.86
FCF margin%
12.95
12.32
12.79
10.55
8.62
7.65
5.62
4.42
7.20
8.40
23.11
7.20
8.51
73
1.625
FCF / Net incomex
1.222
1.342
1.363
1.373
1.259
1.172
1.049
1.166
1.055
1.179
1.647
1.166
1.201
71
8.53
ROIC%
22.52
23.00
24.74
27.62
28.96
31.66
33.45
31.42
33.83
34.41
17.92
33.45
30.19
69
17.55
Return on equity%
27.23
26.72
25.19
22.25
24.08
26.28
26.31
29.09
28.91
29.77
25.76
28.91
26.51
26
20.62
Return on assets%
21.92
23.34
24.59
23.71
21.47
20.59
18.81
20.55
17.73
18.88
11.74
18.88
21.03
76
4.41
EPS$
9.76
10.88
10.59
10.34
10.58
9.57
10.27
11.08
10.13
11.45
4.88
1.59%
2.29%
—
3.89
EPS growth%
4.28
5.78
6.41
8.07
6.45
7.51
10.33
7.50
4.71
7.01
17.10
7.50
6.73
20
4.84
Bookvalue per sh$
3.24
2.99
3.29
3.62
3.66
3.94
4.04
3.97
4.53
4.77
3.35
5.48%
5.21%
—
5.43
FCF per share$
3.94
3.84
3.52
3.28
3.20
2.86
2.61
2.73
2.89
2.78
1.66
(2.78%)
(4.75%)
—
4.47
Dividend per sh$
5.29
5.17
4.97
4.64
4.37
3.83
3.80
3.71
3.41
3.23
5.01
(5.86%)
(4.91%)
—
10.10
Div yield (avg)%
13.54
15.91
13.68
11.24
8.85
10.38
8.28
6.17
9.15
10.95
3.54
9.15
10.67
83
24.48
Payout ratio%
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
0.40
20.72
0.40
0.40
64
868.2
Shares (diluted)M
511.7
455.9
459.2
497.1
491.4
521.9
449.0
407.7
406.8
378.1
836.2
(5.11%)
(4.43%)
65
27.21
Buyback yield%
24.52
23.46
23.62
21.36
22.17
19.47
20.43
20.22
22.75
21.64
24.53
20.43
21.90
24
1.363
D/E ratiox
1.076
1.100
1.149
1.211
1.183
1.280
1.258
1.201
1.099
1.097
0.571
1.201
1.166
27
6.275
Enterprise value$B
0.600
0.664
0.671
0.737
0.774
0.729
0.858
0.848
0.942
0.939
5.621
3.95%
6.23%
94
3.868
LT debt$B
2.235
2.171
2.262
2.437
2.903
2.916
3.135
3.113
3.037
3.395
6.329
3.18%
4.87%
48
Revenue
$6.435B
2.99%
1.00×
Cost of revenue
$3.995B
2.81%
0.98×
Operating expenses
$1.462B
3.22%
1.02×
Cash and investments
16.82%
Property and equipment
16.10%
Spread over hurdle
(4.88%)