433.6
Revenue$B
1,121
1,168
1,183
1,181
1,222
1,249
1,274
1,298
1,346
1,406
476.2
2.84%
2.36%
25
6.35
Revenue growth%
0.40
0.40
0.83
0.40
0.40
0.97
0.40
3.19
2.37
1.43
11.53
1.43
0.62
93
22.28
Gross margin%
22.96
24.02
24.16
23.08
20.48
22.39
19.90
21.95
19.27
21.17
9.33
21.17
22.17
20
29.17
Operating margin%
32.50
32.37
30.68
28.30
30.42
29.94
26.96
25.41
23.31
20.87
7.57
25.41
29.12
65
29.61
Net margin%
29.02
29.73
28.81
29.02
26.85
26.93
27.32
29.65
29.51
30.02
24.53
29.51
29.02
6
6.387
P/E ratio (avg)x
12.04
13.84
14.21
15.96
16.09
15.15
17.39
17.63
19.14
21.71
13.68
17.63
16.03
87
32.05
EV/EBITx
9.639
10.56
12.44
13.01
13.30
15.56
18.44
21.16
22.71
26.68
26.08
21.16
14.43
83
25.22
FCF yield (avg)%
23.11
24.57
24.26
22.26
21.63
23.29
23.81
20.88
20.57
20.98
17.69
20.98
22.69
28
24.81
FCF margin%
20.64
20.70
22.87
19.93
21.84
21.94
20.45
23.03
24.64
25.95
10.40
23.03
21.89
28
1.383
FCF / Net incomex
0.952
1.119
1.175
1.273
1.425
1.569
1.780
1.885
2.245
2.700
1.791
1.885
1.497
34
29.38
ROIC%
19.22
21.22
23.22
25.95
23.45
26.15
23.34
21.79
20.12
21.72
6.89
21.79
22.51
62
6.58
Return on equity%
20.12
22.87
22.15
19.81
18.34
16.21
15.58
12.83
14.91
16.74
10.14
15.58
17.54
40
29.92
Return on assets%
21.37
19.25
19.91
22.77
20.38
18.82
21.78
21.22
21.95
21.02
17.76
21.22
21.12
15
101.15
EPS$
400.02
437.89
476.93
497.85
502.67
489.46
533.19
457.57
396.04
406.52
107.79
(4.16%)
0.60%
—
14.89
EPS growth%
7.15
4.21
6.25
6.94
6.62
6.13
5.46
7.68
7.02
7.72
8.26
7.02
6.78
6
111.77
Bookvalue per sh$
38.45
38.92
43.16
44.06
44.86
45.57
44.90
46.21
46.34
47.88
127.62
1.31%
1.22%
—
263.32
FCF per share$
145.89
145.77
129.77
130.34
115.68
113.08
103.13
99.12
103.71
101.02
163.24
(2.67%)
(3.21%)
—
285.44
Dividend per sh$
178.72
165.82
177.73
187.94
186.54
178.70
158.00
155.17
139.72
153.55
256.03
(3.82%)
(0.79%)
—
13.87
Div yield (avg)%
6.93
4.09
3.34
5.25
3.25
0.77
0.40
0.40
0.61
2.34
8.59
0.61
2.79
14
12.74
Payout ratio%
23.78
24.63
23.15
21.10
21.25
23.80
20.93
20.93
19.38
18.59
5.09
20.93
21.17
18
2.678
Shares (diluted)B
2.451
2.254
2.036
2.073
2.010
1.979
1.909
2.114
2.142
2.360
2.734
3.26%
(0.25%)
28
12.71
Buyback yield%
27.22
29.05
30.86
29.97
29.44
32.41
30.92
29.00
28.70
26.44
2.97
29.00
29.25
29
0.689
D/E ratiox
0.713
0.703
0.771
0.894
1.053
1.194
1.346
1.577
1.719
1.921
1.649
1.577
1.124
27
277.3
Enterprise value$B
1,234
1,348
1,380
1,526
1,525
1,664
1,709
1,637
1,476
1,362
1,519
(2.24%)
0.01%
50
1,354
LT debt$B
1,249
1,274
1,298
1,420
1,444
1,599
1,759
2,047
2,240
2,241
1,355
9.19%
5.66%
50
Revenue
$1.406T
2.36%
1.00×
Cost of revenue
$984.5B
2.36%
1.00×
Operating expenses
$245.5B
2.47%
1.01×
Property and equipment
19.07%
Goodwill & intangibles
15.95%