708.8
Revenue$B
883.0
941.1
1,035
1,138
1,217
1,342
1,486
1,618
1,722
1,878
736.2
9.07%
8.81%
44
10.47
Revenue growth%
22.18
22.39
24.54
25.98
28.03
29.25
30.76
33.30
32.64
32.48
2.84
32.48
28.64
84
22.71
Gross margin%
9.06
11.33
12.00
13.59
12.08
11.37
10.73
12.18
14.44
15.10
9.89
12.18
12.04
68
28.36
Operating margin%
13.71
15.49
16.90
19.03
18.28
19.84
21.13
23.48
22.55
19.92
3.01
21.13
19.43
60
21.03
Net margin%
19.45
17.29
16.34
15.59
15.52
14.06
13.98
14.39
14.05
14.99
28.68
14.06
15.26
69
37.97
P/E ratio (avg)x
19.50
20.17
22.27
23.74
27.49
28.41
33.45
36.83
36.76
39.00
23.62
36.76
27.95
6
30.97
EV/EBITx
40.70
40.20
41.75
46.07
49.89
55.61
57.80
64.31
61.82
61.56
13.31
61.56
52.75
13
28.23
FCF yield (avg)%
13.95
15.85
14.89
12.56
12.83
11.77
14.55
16.62
14.44
12.43
27.39
14.44
14.20
25
25.44
FCF margin%
11.18
13.36
16.19
14.67
11.89
9.80
7.87
9.52
12.03
13.00
17.48
9.80
11.96
65
1.640
FCF / Net incomex
0.471
0.493
0.563
0.638
0.711
0.656
0.638
0.725
0.795
0.877
0.524
0.725
0.647
80
29.45
ROIC%
16.37
13.75
14.11
12.62
12.59
15.33
15.11
16.26
15.22
12.89
23.98
15.22
14.61
46
10.72
Return on equity%
28.28
26.43
29.35
27.20
25.85
27.00
24.32
26.10
24.24
24.74
11.97
24.74
26.27
77
19.18
Return on assets%
11.17
14.00
16.45
15.20
15.30
12.43
14.08
14.51
12.26
13.12
25.99
13.12
14.04
60
297.48
EPS$
91.69
102.12
101.32
98.56
118.78
137.45
164.16
175.26
196.02
226.42
325.31
13.77%
11.19%
—
26.02
EPS growth%
19.50
21.09
23.98
21.19
20.10
19.12
20.42
19.66
22.45
23.83
14.63
20.42
20.75
65
318.98
Bookvalue per sh$
175.05
174.43
180.97
194.15
208.90
217.95
215.15
192.38
208.77
218.28
155.48
0.88%
3.25%
—
132.77
FCF per share$
374.41
324.14
327.37
352.69
316.56
327.95
308.90
309.20
335.15
296.02
68.71
(1.33%)
(2.25%)
—
215.98
Dividend per sh$
283.54
281.26
300.73
278.05
269.98
260.71
283.22
296.96
318.84
283.97
196.83
1.02%
(0.62%)
—
11.75
Div yield (avg)%
0.74
1.42
2.94
2.55
4.10
3.36
4.04
5.03
2.54
2.45
4.99
3.36
2.74
60
12.24
Payout ratio%
3.65
5.25
2.28
0.55
3.03
5.77
6.94
9.14
7.40
10.06
21.97
7.40
5.51
60
2.125
Shares (diluted)B
1.621
1.649
1.667
1.725
1.820
1.619
1.565
1.594
1.361
1.376
2.174
(5.44%)
(2.27%)
25
17.24
Buyback yield%
20.15
22.78
25.13
26.44
27.00
28.00
26.81
26.93
28.97
31.29
28.67
28.00
26.87
25
1.503
D/E ratiox
1.494
1.435
1.356
1.375
1.503
1.510
1.712
1.613
1.838
2.066
1.148
1.712
1.506
32
1,256
Enterprise value$B
2,312
2,213
2,320
2,435
2,671
2,661
3,098
3,327
3,293
3,756
1,186
7.05%
6.21%
19
1,170
LT debt$B
2,019
2,136
2,198
2,601
3,040
3,668
3,733
4,417
5,147
5,941
595.2
14.34%
12.36%
65
Revenue
$1.878T
8.81%
1.00×
Cost of revenue
$1.315T
8.81%
1.00×
Operating expenses
$325.2B
8.97%
1.01×
Cash and investments
17.89%
Property and equipment
14.86%