920.2
Revenue$B
795.3
866.1
939.1
1,021
1,064
1,132
1,192
1,266
1,323
1,380
978.1
5.34%
6.24%
88
4.67
Revenue growth%
19.20
21.71
19.66
20.87
18.31
15.33
13.94
14.09
15.57
16.63
15.66
15.33
17.47
10
6.23
Gross margin%
23.81
24.81
25.30
23.17
22.79
24.85
23.31
22.64
22.51
24.64
21.33
23.31
23.56
43
23.67
Operating margin%
28.81
29.24
30.38
32.34
31.49
31.68
32.98
34.83
35.48
33.30
17.47
33.30
32.01
76
28.28
Net margin%
5.98
7.18
8.19
5.58
6.81
7.69
8.00
7.64
5.33
7.67
3.14
7.67
7.41
20
34.59
P/E ratio (avg)x
9.911
10.13
9.955
10.41
9.888
9.657
10.74
12.17
13.47
15.25
33.70
12.17
10.27
12
22.58
EV/EBITx
10.06
10.21
9.086
7.902
8.398
9.035
8.817
9.373
8.882
9.080
22.68
9.035
9.057
46
22.58
FCF yield (avg)%
30.73
30.35
28.22
29.33
27.53
28.44
27.48
25.52
26.28
29.21
29.82
27.48
28.33
90
10.02
FCF margin%
19.55
20.63
21.21
18.42
16.28
16.45
14.20
13.23
14.16
11.92
7.98
14.16
16.37
13
0.890
FCF / Net incomex
1.647
1.677
1.753
1.874
2.123
2.469
2.882
3.398
3.653
4.299
1.039
3.398
2.296
52
28.47
ROIC%
31.90
30.13
27.48
27.22
27.93
27.07
25.47
27.95
29.57
29.97
28.01
27.95
27.94
85
20.70
Return on equity%
21.76
19.05
19.08
19.91
21.94
21.14
19.49
16.65
16.95
18.43
13.64
18.43
19.28
76
18.50
Return on assets%
0.40
0.40
0.40
0.62
0.69
2.44
3.90
4.13
2.27
1.61
11.33
2.44
1.15
5
333.43
EPS$
93.89
91.38
90.22
94.59
82.83
80.73
74.87
76.14
73.30
64.53
343.78
(4.87%)
(4.44%)
—
17.14
EPS growth%
4.30
1.70
0.40
0.40
0.40
3.10
2.95
5.85
7.44
7.27
22.27
5.85
3.03
86
364.88
Bookvalue per sh$
213.05
185.28
177.00
150.48
148.41
134.48
114.05
103.62
104.94
110.81
119.54
(5.68%)
(6.07%)
—
423.04
FCF per share$
210.85
199.50
221.06
217.75
204.08
202.66
228.49
228.60
243.59
226.71
306.66
2.13%
0.19%
—
148.38
Dividend per sh$
89.69
97.67
112.03
112.81
124.52
137.24
134.77
141.80
136.15
140.45
155.43
2.44%
5.99%
—
25.55
Div yield (avg)%
20.27
23.01
22.90
23.34
25.44
25.11
27.92
28.58
28.03
26.45
11.03
27.92
25.28
28
28.75
Payout ratio%
22.83
23.95
22.98
24.66
25.02
24.22
24.82
23.69
23.92
21.14
23.09
23.92
23.94
82
1.729
Shares (diluted)B
3.011
3.163
3.596
3.703
4.177
4.568
4.967
4.881
4.985
5.602
1.686
6.04%
7.79%
83
4.43
Buyback yield%
7.17
8.39
7.92
9.70
10.90
12.51
14.58
14.32
11.51
10.75
22.93
12.51
10.83
60
0.235
D/E ratiox
1.088
1.221
1.273
1.380
1.538
1.731
1.924
1.831
1.641
1.493
0.630
1.731
1.515
67
1,271
Enterprise value$B
2,116
2,188
2,275
2,582
2,815
3,085
2,986
3,294
3,540
3,555
590.9
4.78%
7.12%
77
446.8
LT debt$B
772.6
698.0
640.1
583.8
542.7
528.2
531.5
478.9
431.9
460.7
819.1
(3.22%)
(5.74%)
32
Revenue
$1.380T
6.24%
1.00×
Cost of revenue
$602.1B
5.80%
0.96×
Operating expenses
$315.0B
6.53%
1.03×