1,224
Revenue$B
1,286
1,322
1,362
1,337
1,339
1,343
1,346
1,339
1,350
1,348
1,263
0.14%
0.62%
88
15.91
Revenue growth%
15.38
15.07
15.14
14.04
13.97
11.17
13.88
12.94
11.03
9.93
20.35
11.17
13.93
91
9.61
Gross margin%
24.85
25.16
25.78
27.68
25.39
26.10
24.24
23.65
26.15
28.95
29.37
26.10
25.58
28
5.39
Operating margin%
4.33
1.52
2.10
3.55
6.28
7.57
7.82
5.25
6.41
5.15
25.89
6.41
5.20
42
23.03
Net margin%
10.66
12.56
9.83
11.52
9.21
7.14
8.28
5.66
4.97
2.82
21.36
5.66
8.74
78
8.819
P/E ratio (avg)x
50.18
55.57
65.20
67.53
67.64
66.79
69.23
77.69
84.75
88.48
17.74
77.69
67.59
18
35.76
EV/EBITx
10.77
9.869
8.587
8.943
8.531
8.343
8.287
7.324
7.919
7.828
14.03
7.919
8.437
17
8.67
FCF yield (avg)%
5.36
2.95
3.88
5.85
6.83
4.77
6.18
5.13
4.98
3.37
12.60
4.98
5.06
13
16.98
FCF margin%
2.43
0.40
0.40
0.40
1.47
3.30
4.25
3.82
6.05
3.60
17.84
3.82
2.86
66
0.588
FCF / Net incomex
1.219
1.244
1.472
1.420
1.498
1.550
1.623
1.599
1.518
1.499
1.614
1.550
1.499
53
5.67
ROIC%
3.78
1.67
1.63
0.40
2.03
4.25
6.21
4.98
5.82
2.96
24.94
4.98
3.37
57
8.46
Return on equity%
10.70
9.75
10.80
12.73
10.01
7.41
6.10
3.26
4.57
7.19
15.46
6.10
8.58
94
3.93
Return on assets%
21.29
24.11
26.84
24.63
24.41
24.00
21.69
22.35
22.03
22.41
16.46
22.35
23.21
10
978.69
EPS$
2,587
2,522
2,737
2,830
2,709
2,553
2,427
2,452
2,762
2,948
1,002
1.70%
1.32%
—
28.47
EPS growth%
28.27
28.02
25.09
27.82
25.59
24.97
27.71
28.10
27.16
25.40
19.87
27.16
27.44
84
2,490
Bookvalue per sh$
593.08
511.29
477.94
479.80
519.16
528.24
452.98
420.64
397.34
362.60
1,340
(6.93%)
(4.46%)
—
573.77
FCF per share$
3,165
3,566
3,980
4,329
4,132
4,627
5,059
5,189
4,964
5,236
1,146
4.85%
6.16%
—
2,212
Dividend per sh$
1,790
2,169
2,218
2,188
2,490
2,464
2,699
2,646
2,697
2,752
2,460
2.02%
5.43%
—
5.66
Div yield (avg)%
2.18
1.51
2.57
1.44
4.03
4.95
6.66
6.05
5.68
3.57
14.97
5.68
3.80
32
17.43
Payout ratio%
12.43
10.88
8.14
9.01
11.23
12.71
13.17
14.61
16.68
19.48
28.59
14.61
12.57
47
0.369
Shares (diluted)B
0.577
0.675
0.675
0.725
0.844
0.955
1.022
1.037
1.250
1.342
0.366
9.71%
10.81%
83
3.63
Buyback yield%
11.86
11.03
13.83
12.95
14.89
16.46
14.36
13.33
12.41
13.58
10.75
13.58
13.45
85
0.714
D/E ratiox
0.507
0.479
0.493
0.436
0.383
0.388
0.420
0.441
0.440
0.414
1.329
0.420
0.438
89
818.1
Enterprise value$B
509.7
486.2
521.0
505.8
516.0
574.2
583.6
592.8
610.8
640.8
228.6
4.43%
2.67%
38
446.8
LT debt$B
1,794
1,967
2,075
2,017
2,236
2,134
2,036
2,044
2,188
2,163
165.5
(0.67%)
2.02%
39
Revenue
$1.348T
0.62%
1.00×
Cost of revenue
$668.8B
0.71%
1.01×
Operating expenses
$268.1B
0.73%
1.01×
Spread over hurdle
(2.56%)