410.5
Revenue$B
898.2
936.8
1,000
1,054
1,129
1,170
1,216
1,277
1,310
1,402
454.5
4.43%
5.28%
88
29.60
Revenue growth%
15.00
15.58
17.36
14.80
11.85
12.85
13.19
11.47
12.46
10.40
21.79
12.46
13.02
24
13.95
Gross margin%
14.39
14.02
16.11
13.92
12.70
10.24
10.10
9.57
8.79
7.61
11.19
9.57
11.47
27
5.24
Operating margin%
12.04
12.32
10.92
11.84
14.01
11.55
13.88
16.71
17.98
17.72
11.90
16.71
13.10
61
9.65
Net margin%
30.28
30.15
29.76
32.18
30.79
30.64
28.44
26.64
23.80
22.94
16.88
26.64
29.96
76
25.00
P/E ratio (avg)x
49.23
52.51
51.11
55.03
65.74
74.71
74.80
74.19
76.07
73.04
20.23
74.71
69.39
35
15.36
EV/EBITx
15.89
16.56
17.44
17.23
17.75
20.68
22.05
23.08
23.34
27.28
12.01
23.08
19.22
83
21.51
FCF yield (avg)%
6.02
7.41
9.29
7.50
7.09
6.01
5.63
8.51
6.98
5.95
21.44
6.01
7.03
16
2.53
FCF margin%
24.49
25.71
26.06
24.89
24.80
22.45
21.52
22.73
21.08
23.47
5.43
22.45
23.98
85
0.530
FCF / Net incomex
0.855
0.769
0.745
0.775
0.795
0.713
0.767
0.757
0.773
0.780
1.246
0.767
0.771
18
28.07
ROIC%
25.71
25.05
22.94
23.47
24.78
25.53
24.79
26.90
27.86
24.96
20.76
25.53
25.00
32
10.20
Return on equity%
8.44
10.65
12.83
11.37
10.60
11.70
12.88
11.03
8.24
8.10
9.55
11.03
10.84
45
2.26
Return on assets%
20.97
18.65
17.60
15.14
17.68
18.76
17.18
20.12
22.79
21.58
22.78
20.12
18.70
81
583.40
EPS$
799.36
798.30
923.80
1,083
1,124
1,107
1,263
1,329
1,558
1,811
623.08
10.01%
9.20%
—
28.54
EPS growth%
3.04
4.30
3.64
4.98
5.21
6.44
7.29
5.61
4.63
5.07
11.53
5.61
5.03
78
502.74
Bookvalue per sh$
218.65
239.02
244.34
256.95
226.51
212.57
189.73
199.81
200.50
219.41
269.18
(0.63%)
(0.32%)
—
623.87
FCF per share$
690.96
677.44
776.73
889.26
960.26
1,099
1,141
1,263
1,467
1,775
519.84
13.07%
11.79%
—
626.37
Dividend per sh$
703.90
772.62
875.63
927.09
899.33
957.59
871.83
979.38
1,096
1,168
272.60
5.37%
4.66%
—
4.00
Div yield (avg)%
14.91
13.83
15.60
12.68
11.20
8.59
9.59
9.64
10.32
12.21
7.81
9.64
11.71
55
25.71
Payout ratio%
17.05
14.28
11.51
10.58
11.21
9.96
8.00
5.03
4.97
7.58
5.19
7.58
10.27
92
1.373
Shares (diluted)B
2.275
2.202
2.214
2.433
2.446
2.482
2.480
2.881
3.052
3.409
1.368
6.86%
5.20%
16
28.96
Buyback yield%
20.57
22.50
20.58
22.61
22.11
23.41
20.83
20.88
22.83
23.70
20.18
22.83
22.30
35
0.267
D/E ratiox
0.593
0.609
0.682
0.656
0.620
0.694
0.659
0.637
0.683
0.623
0.509
0.659
0.646
67
1,390
Enterprise value$B
262.9
297.2
278.9
307.8
289.4
329.1
360.6
327.4
297.9
275.7
77.64
(0.97%)
1.55%
17
412.6
LT debt$B
1,553
1,755
1,704
1,670
1,712
1,784
1,791
1,745
1,730
1,812
502.7
1.14%
1.67%
52
Revenue
$1.402T
5.28%
1.00×
Cost of revenue
$931.3B
5.40%
1.01×
Operating expenses
$156.5B
5.59%
1.03×
Goodwill & intangibles
18.26%