742.4
Revenue$B
717.4
771.3
815.4
844.0
909.1
941.4
992.5
1,037
1,071
1,108
817.1
4.03%
5.12%
87
14.84
Revenue growth%
5.01
2.20
2.94
0.40
0.40
1.33
3.54
2.64
1.03
1.62
4.32
1.62
1.91
60
12.62
Gross margin%
9.97
12.48
10.51
10.39
10.61
13.51
10.64
9.26
10.32
9.87
12.45
10.32
10.45
94
14.98
Operating margin%
0.40
3.30
1.84
4.42
2.44
3.21
5.73
5.87
8.53
10.18
9.06
5.87
3.86
53
24.28
Net margin%
24.77
25.20
24.71
27.20
24.43
23.54
25.58
28.31
29.91
29.72
16.59
28.31
25.39
74
31.80
P/E ratio (avg)x
31.24
30.44
31.23
32.64
34.91
37.63
36.47
41.13
41.48
43.98
13.70
41.13
35.69
12
10.82
EV/EBITx
27.86
31.39
35.88
38.30
45.24
52.47
61.99
65.45
65.32
62.48
30.04
62.48
48.86
84
22.10
FCF yield (avg)%
27.10
26.64
28.52
27.79
27.53
29.67
30.20
32.56
33.69
31.27
16.63
31.27
29.10
73
15.92
FCF margin%
9.01
11.41
12.50
11.96
13.29
11.85
8.94
6.34
4.81
2.71
6.55
6.34
10.21
36
1.601
FCF / Net incomex
0.169
0.178
0.163
0.173
0.168
0.182
0.164
0.171
0.151
0.159
0.138
0.164
0.169
16
3.02
ROIC%
21.05
21.84
22.06
19.07
17.60
17.84
15.44
14.41
14.64
12.31
23.76
14.64
17.72
34
5.66
Return on equity%
16.50
19.29
17.11
18.74
21.26
21.02
23.66
21.95
21.94
21.51
20.79
21.94
21.14
67
12.43
Return on assets%
13.87
15.76
14.04
13.01
10.02
10.70
12.37
13.56
15.06
13.01
3.14
13.01
13.29
81
226.42
EPS$
361.03
380.39
333.74
341.20
365.48
381.71
392.23
400.15
412.99
363.21
243.36
(0.12%)
(0.28%)
—
28.35
EPS growth%
10.58
9.75
7.85
5.06
6.62
6.79
5.25
6.46
8.32
9.14
20.41
6.79
7.32
47
508.80
Bookvalue per sh$
202.54
183.25
178.61
189.78
186.56
179.93
182.52
156.40
148.25
131.32
788.58
(6.78%)
(3.72%)
—
583.01
FCF per share$
1,068
1,269
1,434
1,706
1,968
2,290
2,512
2,407
2,823
3,029
849.64
9.01%
12.51%
—
831.51
Dividend per sh$
785.68
770.22
870.84
888.11
1,019
1,080
1,021
1,150
1,173
1,194
253.17
3.21%
4.75%
—
26.74
Div yield (avg)%
25.92
23.31
23.70
25.38
22.40
22.59
24.18
22.09
19.56
21.10
28.08
22.09
22.95
67
23.47
Payout ratio%
10.05
9.42
8.84
9.62
10.34
10.46
7.79
6.14
8.50
7.96
22.53
7.96
9.13
42
0.898
Shares (diluted)B
1.105
1.303
1.514
1.613
1.572
1.547
1.599
1.723
1.976
2.100
0.903
5.97%
6.33%
90
14.33
Buyback yield%
19.41
17.44
15.49
18.41
15.62
14.23
15.02
17.10
17.45
16.91
3.92
16.91
17.01
56
0.284
D/E ratiox
2.007
2.164
2.464
2.640
2.570
2.794
3.099
3.220
3.107
3.591
1.716
3.107
2.717
13
379.5
Enterprise value$B
589.8
603.5
595.7
626.6
593.7
558.2
588.7
588.5
614.4
601.6
240.9
0.27%
0.28%
54
586.5
LT debt$B
1,003
1,048
1,108
1,114
1,249
1,398
1,359
1,457
1,440
1,378
588.1
2.00%
4.09%
76
Revenue
$1.108T
5.12%
1.00×
Cost of revenue
$710.5B
5.34%
1.02×
Operating expenses
$176.4B
4.41%
0.93×