6.100
Revenue$B
2.823
3.101
3.425
3.793
4.070
4.394
4.667
5.053
5.464
6.010
6.826
8.11%
8.71%
68
28.41
Revenue growth%
12.63
12.42
15.28
12.31
12.28
12.97
15.58
14.03
14.63
13.97
9.14
14.03
13.47
46
8.32
Gross margin%
22.22
21.14
20.58
21.42
22.45
21.03
19.44
17.30
17.78
18.63
22.97
18.63
20.80
70
25.85
Operating margin%
23.95
21.63
18.70
18.51
21.05
22.55
22.40
22.71
22.55
20.23
9.85
22.55
22.01
74
4.45
Net margin%
18.00
18.37
19.31
21.48
22.82
20.66
23.53
25.66
27.31
25.23
26.30
25.23
22.15
23
35.57
P/E ratio (avg)x
40.39
44.92
43.09
44.17
48.16
52.82
55.79
63.26
59.90
64.94
31.27
59.90
50.49
51
20.85
EV/EBITx
22.47
23.09
25.15
26.88
25.73
29.36
32.59
32.68
32.05
36.62
17.12
32.59
28.12
93
7.71
FCF yield (avg)%
5.34
5.40
4.84
3.76
1.17
0.40
1.08
0.40
1.47
4.44
10.15
1.08
2.61
89
10.71
FCF margin%
15.31
14.83
14.18
13.39
13.92
11.91
12.22
12.65
10.17
11.16
5.27
11.91
13.02
48
1.320
FCF / Net incomex
2.839
3.363
3.875
3.932
4.660
5.377
5.331
5.949
6.938
7.300
0.565
5.949
4.995
45
5.67
ROIC%
22.16
22.77
23.49
24.31
26.75
29.21
26.77
27.72
27.78
26.23
4.60
27.72
26.49
69
4.32
Return on equity%
18.84
18.97
16.09
15.12
14.52
16.83
18.08
16.47
14.64
16.41
15.36
16.47
16.44
48
15.80
Return on assets%
24.42
23.40
24.12
21.95
23.78
26.09
26.87
28.15
25.22
22.54
16.29
26.09
24.27
81
0.76
EPS$
1.71
1.77
1.83
2.00
2.14
1.96
1.91
1.74
1.65
1.78
0.79
(3.58%)
(0.38%)
—
27.52
EPS growth%
19.12
20.02
17.18
15.29
17.14
15.30
17.23
18.33
20.99
20.86
25.87
18.33
17.78
52
1.04
Bookvalue per sh$
0.80
0.84
0.89
0.79
0.84
0.79
0.87
0.75
0.77
0.69
0.72
(3.64%)
(2.25%)
—
2.46
FCF per share$
1.45
1.57
1.80
1.83
1.89
2.05
2.10
2.32
2.62
2.50
1.63
5.80%
5.62%
—
2.15
Dividend per sh$
1.64
1.70
1.75
1.68
1.65
1.61
1.61
1.58
1.68
1.93
0.57
3.20%
1.86%
—
19.15
Div yield (avg)%
25.96
23.57
23.97
22.83
21.31
22.71
25.14
24.34
23.04
25.39
19.16
24.34
23.77
78
26.60
Payout ratio%
11.07
8.32
10.12
12.73
12.42
10.98
12.83
12.84
15.05
17.40
5.85
12.84
12.58
31
1.205
Shares (diluted)B
1.739
1.891
2.034
2.312
2.254
2.397
2.377
2.387
2.511
2.951
1.225
5.54%
5.12%
81
24.67
Buyback yield%
3.06
2.76
1.78
0.91
0.76
2.01
4.61
5.40
7.58
5.92
26.37
5.40
2.91
40
1.257
D/E ratiox
0.393
0.356
0.315
0.312
0.273
0.253
0.274
0.259
0.246
0.248
1.254
0.253
0.273
79
5.396
Enterprise value$B
1.864
1.867
1.758
1.826
1.589
1.722
1.744
1.591
1.465
1.300
2.366
(3.93%)
(2.81%)
82
0.923
LT debt$B
5.784
5.382
4.852
4.732
4.340
4.271
4.617
4.012
3.703
3.675
4.617
(3.27%)
(4.23%)
34
Revenue
$6.010B
8.71%
1.00×
Cost of revenue
$3.997B
8.46%
0.98×
Operating expenses
$1.413B
9.18%
1.04×
Cash and investments
14.51%