1,185
Revenue$B
1,846
1,817
1,789
1,768
1,725
1,724
1,730
1,693
1,732
1,711
1,327
(0.16%)
(0.93%)
9
18.10
Revenue growth%
20.02
17.74
20.11
20.99
19.87
20.22
17.66
15.36
16.56
15.12
23.66
16.56
18.81
7
5.91
Gross margin%
17.82
16.08
18.35
17.33
19.49
17.50
18.33
18.00
19.27
17.96
18.47
18.00
17.98
33
10.85
Operating margin%
12.43
14.10
12.01
9.94
9.53
12.11
13.63
11.63
12.32
13.28
28.68
12.32
12.21
88
11.64
Net margin%
19.93
22.73
22.08
22.83
22.10
24.67
25.65
27.07
26.53
24.02
8.90
25.65
23.42
8
25.05
P/E ratio (avg)x
8.491
8.476
9.064
9.932
9.914
9.757
9.706
9.161
7.955
8.778
14.04
9.161
9.113
24
21.83
EV/EBITx
25.42
29.72
30.08
32.57
33.86
35.41
38.00
40.34
40.14
48.10
27.05
40.14
34.63
44
11.66
FCF yield (avg)%
8.05
6.95
5.59
4.95
4.36
6.41
3.91
2.26
4.11
1.19
22.14
3.91
4.65
46
3.94
FCF margin%
14.25
16.75
15.28
17.34
19.91
20.37
17.57
15.23
13.20
14.86
25.62
15.23
16.02
86
1.291
FCF / Net incomex
1.282
1.366
1.382
1.309
1.303
1.242
1.170
1.209
1.166
1.095
1.518
1.170
1.262
5
9.30
ROIC%
18.89
20.89
20.65
23.06
23.61
25.34
27.82
26.29
26.66
27.08
4.72
26.66
24.48
60
3.25
Return on equity%
8.90
5.94
3.47
4.24
3.07
2.30
1.58
0.95
0.40
2.64
23.23
1.58
2.85
73
13.18
Return on assets%
15.43
18.41
21.10
22.60
21.75
19.07
19.31
16.41
14.92
16.72
15.68
16.72
18.74
87
8.34
EPS$
42.17
41.52
45.36
39.66
42.16
38.44
39.75
38.31
40.29
36.27
8.55
(2.96%)
(2.69%)
—
18.39
EPS growth%
17.63
16.06
18.98
19.69
18.17
18.46
18.01
16.82
14.39
16.00
28.56
16.82
17.82
94
56.66
Bookvalue per sh$
49.85
48.80
48.56
55.36
56.76
64.91
65.54
62.39
60.48
57.60
9.76
0.29%
1.28%
—
60.37
FCF per share$
13.34
12.28
12.31
10.65
11.38
10.30
9.34
8.75
7.76
8.36
8.92
(5.98%)
(3.86%)
—
33.60
Dividend per sh$
40.02
39.22
36.50
38.24
36.04
36.19
38.03
40.73
43.79
48.67
22.70
6.19%
2.64%
—
3.55
Div yield (avg)%
5.03
7.40
10.15
8.64
6.13
6.57
8.13
6.54
5.02
2.26
12.53
6.54
6.56
11
24.45
Payout ratio%
24.58
27.38
25.39
25.22
25.67
23.08
24.88
22.51
21.98
22.77
4.78
22.77
24.73
20
8.115
Shares (diluted)B
6.648
6.180
6.055
5.311
4.573
4.302
4.514
3.960
3.834
3.961
8.184
(2.83%)
(5.57%)
13
18.01
Buyback yield%
18.48
21.17
21.43
22.89
22.55
23.05
21.37
22.34
23.36
25.51
4.17
23.05
22.45
64
0.529
D/E ratiox
0.579
0.536
0.497
0.501
0.496
0.502
0.512
0.547
0.558
0.585
1.785
0.547
0.524
16
673.2
Enterprise value$B
1,112
1,030
1,048
894.2
903.4
901.8
802.6
867.4
928.2
860.1
799.8
(0.98%)
(2.78%)
78
347.4
LT debt$B
531.1
549.2
529.0
552.7
640.4
650.2
761.9
731.3
826.5
943.1
1,480
8.05%
6.55%
71
Revenue
$1.711T
(0.93%)
1.00×
Cost of revenue
$1.035T
(0.75%)
1.02×
Operating expenses
$373.6B
(1.16%)
0.98×
Goodwill & intangibles
15.85%
Spread over hurdle
54.13%