8.854
Revenue$B
7.284
7.670
8.060
8.147
8.440
8.582
8.691
8.993
9.333
9.685
9.342
2.79%
3.09%
44
10.25
Revenue growth%
25.27
27.13
25.06
28.02
28.33
31.29
34.19
34.54
36.83
39.14
19.97
34.54
29.81
50
11.66
Gross margin%
26.18
23.94
26.81
29.13
30.17
27.70
27.07
29.44
31.14
32.52
5.08
29.44
28.42
47
16.20
Operating margin%
13.30
11.29
13.88
12.13
14.41
14.53
14.93
17.73
15.38
17.15
17.87
15.38
14.47
82
9.40
Net margin%
12.66
12.27
10.97
11.31
14.18
15.89
13.21
15.65
16.47
18.98
24.16
15.89
13.69
81
12.68
P/E ratio (avg)x
43.90
40.95
41.91
45.94
50.49
49.73
54.41
60.74
65.90
75.30
25.06
60.74
50.11
78
30.26
EV/EBITx
33.40
37.13
41.21
43.87
44.55
50.51
60.66
70.05
82.24
82.43
8.229
70.05
47.53
75
22.76
FCF yield (avg)%
6.00
6.93
9.31
12.20
10.52
12.26
11.61
14.38
15.42
17.09
18.28
14.38
11.91
71
22.68
FCF margin%
17.04
15.14
15.40
12.52
10.72
13.14
13.37
14.44
12.22
15.01
4.59
13.37
13.90
52
0.980
FCF / Net incomex
1.085
1.028
1.128
1.096
1.065
1.226
1.254
1.288
1.441
1.472
0.408
1.288
1.177
63
17.35
ROIC%
3.12
2.50
2.15
0.40
0.40
3.28
5.12
7.01
5.96
6.36
14.03
5.96
3.20
61
12.01
Return on equity%
15.50
15.02
12.20
10.56
8.45
9.80
10.15
11.01
12.85
10.05
13.67
10.15
10.78
65
7.66
Return on assets%
32.23
32.62
31.22
28.97
29.13
29.03
31.73
34.46
36.33
37.12
29.37
34.46
31.98
40
5.45
EPS$
8.72
7.58
7.02
6.64
6.13
6.49
6.60
6.40
6.66
6.24
6.06
0.36%
(2.90%)
—
26.14
EPS growth%
23.59
26.04
27.43
27.09
24.32
23.75
22.78
24.70
24.83
22.25
5.80
23.75
24.51
35
2.06
Bookvalue per sh$
8.20
9.00
9.48
10.27
11.82
13.80
13.66
13.29
12.89
13.76
4.49
3.09%
7.07%
—
2.82
FCF per share$
9.05
10.43
10.67
11.32
12.32
12.12
13.67
14.28
15.09
15.62
9.15
4.85%
5.94%
—
8.15
Dividend per sh$
7.58
8.26
8.37
9.01
9.27
10.47
11.56
11.25
10.69
11.53
2.71
4.47%
3.68%
—
12.58
Div yield (avg)%
13.86
14.79
13.03
12.29
9.33
11.88
14.63
12.41
11.34
12.68
28.13
12.41
12.55
80
11.88
Payout ratio%
11.94
12.44
14.96
16.52
14.88
17.52
19.60
20.10
18.73
20.37
3.73
19.60
17.02
20
498.4
Shares (diluted)M
499.6
535.9
586.0
631.3
645.8
706.5
675.7
595.8
577.2
590.4
493.7
(1.78%)
1.95%
36
18.21
Buyback yield%
5.29
3.10
1.24
3.28
5.25
4.89
7.00
4.98
4.95
3.68
21.23
4.95
4.92
13
0.502
D/E ratiox
2.215
2.299
2.596
2.676
2.760
2.757
2.724
2.664
2.647
2.661
1.586
2.664
2.662
17
2.511
Enterprise value$B
2.023
1.927
1.852
1.952
1.868
1.831
1.616
1.604
1.745
1.623
9.128
(2.77%)
(2.63%)
31
8.609
LT debt$B
2.531
2.293
2.409
2.147
2.050
2.096
1.909
1.842
1.708
1.831
9.468
(2.24%)
(2.72%)
46
Revenue
$9.685B
3.09%
1.00×
Cost of revenue
$6.772B
3.08%
1.00×
Operating expenses
$2.115B
2.89%
0.98×
Cash and investments
17.58%