919.7
Revenue$B
1,512
1,602
1,633
1,711
1,794
1,837
1,899
2,020
2,096
2,194
1,019
4.10%
4.20%
34
27.51
Revenue growth%
22.82
21.10
18.40
17.29
15.07
12.33
12.63
11.49
12.89
15.06
3.79
12.63
15.06
16
25.76
Gross margin%
9.89
8.22
10.37
7.76
5.45
5.86
6.63
6.80
7.47
8.11
26.15
6.80
7.61
71
16.10
Operating margin%
9.08
9.11
10.07
10.63
10.31
9.62
11.14
9.58
8.52
9.83
19.52
9.62
9.72
88
3.55
Net margin%
18.75
19.01
16.91
18.69
20.75
19.98
20.47
23.35
22.06
19.64
22.99
20.47
19.81
38
9.534
P/E ratio (avg)x
41.98
42.77
49.36
56.55
53.89
61.69
58.18
60.59
58.00
66.11
18.29
60.59
57.28
77
31.61
EV/EBITx
5.753
5.153
5.284
5.032
5.248
4.678
4.452
4.382
4.581
4.386
16.47
4.452
4.855
16
25.40
FCF yield (avg)%
10.44
9.11
9.79
10.16
10.87
12.76
14.23
16.94
18.64
19.86
11.39
16.94
11.81
60
4.68
FCF margin%
13.95
12.10
13.45
13.80
12.33
14.06
13.25
11.87
11.86
13.35
10.70
13.25
13.30
54
0.497
FCF / Net incomex
1.747
1.926
2.019
2.121
2.269
2.373
2.567
2.419
2.742
2.835
1.790
2.567
2.321
27
13.83
ROIC%
24.85
23.17
24.57
21.75
23.03
22.68
23.89
22.29
24.42
22.33
17.33
22.68
23.10
15
8.97
Return on equity%
13.79
16.29
16.04
16.97
19.33
18.47
17.43
17.80
18.95
21.72
25.83
18.47
17.62
81
10.84
Return on assets%
28.08
30.01
32.95
30.43
29.14
28.01
27.15
26.38
27.24
26.90
24.18
27.15
28.05
51
8.21
EPS$
13.49
14.58
13.77
14.84
14.38
15.13
15.71
16.63
18.38
20.46
8.88
7.31%
5.05%
—
25.25
EPS growth%
25.11
22.56
22.63
23.78
25.57
25.54
25.01
27.80
26.64
25.21
22.86
25.54
25.16
12
3.83
Bookvalue per sh$
10.97
10.53
11.12
11.68
11.02
10.46
9.65
10.40
10.34
10.14
12.15
(1.66%)
(0.91%)
—
9.51
FCF per share$
4.38
4.21
4.10
4.05
4.39
4.59
5.29
5.35
5.12
5.19
7.91
3.39%
1.71%
—
17.45
Dividend per sh$
12.18
13.55
13.19
14.84
15.16
17.97
20.09
22.82
23.59
22.72
7.14
8.43%
7.29%
—
16.51
Div yield (avg)%
25.73
25.41
27.06
27.13
26.40
29.10
30.47
28.72
30.02
31.30
24.15
30.02
27.92
52
11.80
Payout ratio%
13.20
16.04
14.63
13.72
10.89
11.28
12.48
12.88
11.80
11.10
29.88
11.80
12.68
49
103.4
Shares (diluted)B
102.7
110.3
102.7
98.94
86.62
93.51
85.49
79.52
82.90
71.90
101.9
(3.66%)
(2.81%)
42
17.88
Buyback yield%
24.59
24.29
23.59
21.71
21.30
19.80
21.59
22.63
23.96
23.96
8.10
22.63
23.11
62
1.304
D/E ratiox
2.098
2.400
2.626
2.764
2.927
3.274
3.152
3.661
3.974
3.941
0.790
3.661
3.040
69
1,889
Enterprise value$B
541.6
640.0
726.0
797.3
918.3
1,009
1,054
1,185
1,213
1,323
593.5
7.58%
10.32%
26
1,067
LT debt$B
1,378
1,581
1,598
1,511
1,658
1,711
1,943
1,887
1,938
2,200
1,797
5.82%
4.55%
13
Revenue
$2.194T
4.20%
1.00×
Cost of revenue
$1.095T
4.09%
0.99×
Operating expenses
$375.3B
4.44%
1.02×
Property and equipment
17.33%