1,762
Revenue$B
2,336
2,368
2,340
2,321
2,369
2,427
2,415
2,446
2,488
2,503
1,961
1.10%
0.51%
55
12.53
Revenue growth%
9.71
8.06
6.06
3.07
4.01
4.59
7.54
5.43
5.46
8.37
15.71
5.46
5.76
38
10.27
Gross margin%
24.57
21.78
21.81
22.32
23.27
21.90
19.62
18.28
19.80
21.29
9.17
19.80
21.80
83
19.72
Operating margin%
13.26
12.59
10.93
11.97
10.83
9.31
7.24
10.00
11.83
14.67
28.09
10.00
11.38
15
27.53
Net margin%
9.05
9.59
6.90
5.55
7.14
4.57
4.84
2.48
0.40
2.81
28.01
2.81
5.20
19
9.648
P/E ratio (avg)x
28.45
29.79
29.32
29.85
28.91
30.34
34.82
40.13
44.42
43.63
22.75
40.13
30.09
35
36.22
EV/EBITx
39.32
37.63
42.39
46.17
45.56
51.21
53.29
48.85
44.99
41.28
32.84
48.85
45.28
16
22.09
FCF yield (avg)%
9.15
8.26
6.27
8.16
7.23
8.77
5.85
7.54
7.40
10.06
23.78
7.54
7.85
19
13.83
FCF margin%
28.53
30.18
30.05
30.81
33.11
30.23
32.17
30.75
29.01
30.24
11.65
30.24
30.23
22
1.105
FCF / Net incomex
1.417
1.642
1.831
2.066
2.127
2.274
2.242
2.192
2.271
2.509
0.755
2.271
2.160
90
6.84
ROIC%
24.49
24.81
24.65
21.92
20.17
18.99
18.23
19.33
19.36
22.00
18.24
19.33
21.04
93
12.63
Return on equity%
24.23
26.96
28.92
29.36
29.78
29.29
28.97
30.50
31.81
31.31
5.10
30.50
29.33
95
17.71
Return on assets%
5.07
7.06
6.09
6.49
4.82
2.89
5.40
3.48
2.22
0.40
17.50
2.89
4.95
41
1.29
EPS$
2.18
1.93
1.85
1.71
1.63
1.78
1.68
1.51
1.67
1.50
1.42
(1.53%)
(4.59%)
—
21.52
EPS growth%
17.04
18.10
15.33
17.67
14.87
17.31
18.27
17.93
17.34
15.34
2.12
17.34
17.32
43
1.38
Bookvalue per sh$
5.14
6.06
6.67
6.98
7.93
8.02
8.74
9.55
9.16
9.46
3.82
3.58%
5.85%
—
4.18
FCF per share$
2.93
3.48
3.45
3.82
4.21
4.75
5.64
6.24
6.26
6.08
0.86
7.62%
8.60%
—
1.25
Dividend per sh$
1.77
1.82
1.59
1.76
1.82
1.80
1.82
1.58
1.56
1.50
4.04
(3.77%)
(2.29%)
—
15.31
Div yield (avg)%
9.18
11.62
12.53
15.43
18.16
18.57
18.72
20.91
19.10
16.95
22.32
18.72
17.55
29
27.68
Payout ratio%
6.45
9.35
6.69
7.03
9.34
12.21
14.06
12.42
11.77
13.56
3.19
12.42
10.56
44
564.1
Shares (diluted)B
626.2
706.5
773.3
826.1
801.7
783.7
745.8
810.9
829.7
768.8
561.7
(0.83%)
1.23%
90
10.43
Buyback yield%
10.47
10.43
10.60
12.28
10.36
8.22
5.93
6.94
6.14
8.24
15.43
6.94
9.30
23
1.763
D/E ratiox
0.364
0.358
0.353
0.347
0.341
0.358
0.378
0.408
0.361
0.395
1.318
0.378
0.360
27
1,858
Enterprise value$B
1,616
1,463
1,538
1,640
1,834
2,059
1,945
1,878
2,018
1,879
2,008
0.49%
2.38%
56
703.2
LT debt$B
476.0
476.8
491.8
531.6
566.8
542.7
539.0
523.4
500.8
473.1
844.6
(3.55%)
(0.90%)
70
Revenue
$2.503T
0.51%
1.00×
Cost of revenue
$1.573T
0.42%
0.99×
Operating expenses
$311.0B
0.56%
1.00×
Property and equipment
13.99%
Spread over hurdle
27.66%