554.2
Revenue$B
718.9
764.0
808.4
866.7
956.7
1,045
1,125
1,241
1,362
1,488
567.3
9.24%
8.22%
89
16.60
Revenue growth%
16.23
13.47
15.63
12.92
12.53
11.31
14.00
16.87
15.30
17.33
10.61
15.30
14.65
13
23.73
Gross margin%
12.18
12.53
15.12
14.25
15.65
14.71
15.16
17.53
19.67
22.45
29.12
17.53
15.14
36
13.49
Operating margin%
6.25
5.27
6.03
6.53
8.59
6.11
7.83
6.31
5.19
7.73
18.92
6.31
6.28
21
4.81
Net margin%
14.45
13.31
10.41
9.44
7.87
10.47
8.11
10.85
9.81
6.89
29.86
9.81
10.11
94
14.60
P/E ratio (avg)x
27.42
26.58
25.56
27.28
24.90
24.89
25.54
23.19
20.98
19.44
14.05
23.19
25.22
68
14.39
EV/EBITx
29.15
27.87
30.38
36.20
36.58
39.55
46.61
47.01
53.89
52.56
25.31
47.01
38.06
68
15.06
FCF yield (avg)%
25.14
26.61
27.00
28.13
28.83
28.90
26.79
28.15
27.38
27.32
12.51
27.38
27.35
14
26.19
FCF margin%
4.47
3.19
2.74
3.48
3.06
0.40
1.99
1.44
0.40
3.34
9.73
1.44
2.90
8
1.681
FCF / Net incomex
1.231
1.412
1.506
1.765
1.958
1.930
2.153
2.401
2.890
3.403
1.591
2.401
1.944
14
26.35
ROIC%
18.69
16.37
14.13
16.83
15.30
14.23
11.87
9.14
8.97
6.58
23.05
9.14
14.18
45
22.43
Return on equity%
3.64
5.46
3.91
3.53
5.40
3.49
1.18
0.40
0.40
2.85
21.28
1.18
3.51
57
4.97
Return on assets%
26.33
27.99
29.51
29.59
32.25
29.67
31.30
28.64
27.12
28.98
6.60
28.98
29.25
68
2,303
EPS$
369.64
357.59
368.94
349.50
371.70
385.82
420.24
418.53
400.83
385.98
2,466
0.76%
(1.01%)
—
25.71
EPS growth%
8.78
11.71
11.00
8.18
7.99
5.58
5.89
4.60
1.65
0.46
16.33
4.60
6.94
63
965.18
Bookvalue per sh$
2,202
2,463
2,563
2,397
2,755
2,556
2,535
2,866
3,224
3,665
2,098
5.87%
6.64%
—
1,530
FCF per share$
866.32
964.37
930.97
1,060
1,124
1,154
1,284
1,336
1,525
1,695
1,703
8.56%
7.47%
—
718.59
Dividend per sh$
1,565
1,598
1,562
1,424
1,389
1,259
1,320
1,390
1,494
1,609
2,136
2.97%
0.99%
—
24.33
Div yield (avg)%
13.47
13.52
15.15
16.07
18.56
17.98
16.01
17.47
18.10
20.65
9.44
17.98
16.77
31
28.72
Payout ratio%
12.14
9.20
10.40
12.23
13.00
14.70
13.86
16.18
18.22
20.68
20.20
16.18
13.43
40
120.6
Shares (diluted)M
213.4
210.6
207.6
211.0
223.7
224.9
229.0
256.4
274.6
271.4
126.2
3.94%
2.41%
21
13.77
Buyback yield%
23.37
25.95
24.64
23.27
20.30
22.99
25.07
28.00
30.94
31.65
3.56
28.00
24.85
65
0.479
D/E ratiox
0.796
0.775
0.828
0.883
0.888
0.877
0.926
0.945
0.891
0.831
1.337
0.891
0.880
38
1,102
Enterprise value$B
346.5
387.0
435.6
460.8
476.3
522.7
521.8
593.1
668.5
724.1
960.7
8.74%
8.83%
18
1,414
LT debt$B
405.9
420.8
368.7
373.7
400.0
417.2
415.4
368.8
338.2
305.5
106.5
(5.24%)
(2.02%)
32
Revenue
$1.488T
8.22%
1.00×
Cost of revenue
$1.042T
8.22%
1.00×
Operating expenses
$221.7B
7.32%
0.92×
Goodwill & intangibles
17.09%