38,740
Revenue$B
31,233
34,547
36,545
39,309
42,616
46,095
49,008
52,232
57,346
63,030
41,172
8.14%
8.14%
36
16.56
Revenue growth%
11.99
12.00
9.80
10.26
10.54
12.39
12.69
11.61
13.46
14.65
16.60
12.69
11.99
86
23.70
Gross margin%
13.98
15.77
18.44
20.22
18.26
16.88
16.51
17.80
16.20
16.70
19.33
16.70
16.79
92
19.30
Operating margin%
30.64
31.97
34.69
37.45
35.52
36.79
38.75
38.26
38.46
41.34
3.34
38.46
37.12
49
5.27
Net margin%
26.90
29.84
31.71
34.62
36.61
34.71
32.01
34.70
37.12
38.09
28.54
34.71
34.66
22
28.98
P/E ratio (avg)x
12.99
11.99
12.42
11.75
11.04
9.620
9.526
9.512
9.083
9.004
13.51
9.512
10.33
67
13.49
EV/EBITx
31.58
35.30
38.26
42.11
46.53
46.58
48.09
48.61
43.84
46.82
16.31
46.82
45.19
76
3.63
FCF yield (avg)%
14.98
12.03
10.97
11.90
9.80
10.79
8.56
6.38
3.60
1.22
4.77
6.38
10.29
23
22.76
FCF margin%
10.08
7.11
5.75
6.65
5.83
7.29
8.55
8.43
5.87
8.24
8.24
8.24
7.20
82
0.521
FCF / Net incomex
1.651
1.828
1.673
1.647
1.741
1.684
1.604
1.550
1.562
1.458
0.109
1.562
1.649
14
5.54
ROIC%
29.77
31.69
29.69
30.78
29.85
31.50
30.29
29.15
29.44
31.95
26.66
30.29
30.07
36
3.03
Return on equity%
23.62
22.31
19.79
17.34
20.17
17.39
18.19
17.86
15.54
17.63
22.81
17.63
18.02
87
22.12
Return on assets%
8.28
9.44
8.52
7.35
7.63
4.85
4.95
2.71
2.86
1.66
26.56
2.86
6.15
55
283.02
EPS$
386.59
402.41
408.38
371.02
333.79
312.49
304.97
285.23
244.19
254.49
306.56
(5.28%)
(3.36%)
—
11.18
EPS growth%
9.94
11.49
13.07
11.63
9.00
8.25
5.61
6.53
6.97
5.57
8.15
6.53
8.63
33
504.20
Bookvalue per sh$
98.28
115.48
125.19
142.77
163.99
192.45
189.07
220.17
260.21
271.53
181.23
10.61%
12.20%
—
283.32
FCF per share$
279.94
275.52
256.67
262.09
237.52
255.92
245.13
233.55
242.12
219.01
526.82
(1.61%)
(3.42%)
—
388.21
Dividend per sh$
68.56
61.64
68.45
63.22
63.78
63.57
69.00
70.64
77.21
77.86
144.60
4.07%
0.71%
—
25.00
Div yield (avg)%
3.77
1.15
0.40
0.49
0.40
0.48
1.92
0.40
0.40
0.40
12.06
0.40
0.44
81
18.37
Payout ratio%
12.05
12.23
11.30
8.55
8.13
10.96
11.44
10.69
12.47
9.87
20.68
10.96
11.13
82
72.03
Shares (diluted)B
101.2
110.7
118.8
114.7
127.9
136.3
127.9
139.2
140.0
133.5
70.87
0.86%
4.15%
63
7.10
Buyback yield%
2.26
2.60
5.20
3.24
4.48
2.28
4.10
1.68
0.40
0.40
27.16
1.68
2.44
24
0.597
D/E ratiox
0.232
0.234
0.237
0.239
0.248
0.229
0.212
0.210
0.229
0.232
0.599
0.229
0.232
20
17,655
Enterprise value$B
59,462
60,231
68,080
65,404
74,159
74,008
72,507
80,293
74,948
72,819
53,340
(0.36%)
3.05%
84
23,752
LT debt$B
21,652
19,290
19,107
18,541
18,500
17,027
15,392
14,537
13,609
13,368
9,111
(6.29%)
(4.12%)
57
Revenue
$63.03T
8.14%
1.00×
Cost of revenue
$32.60T
8.46%
1.03×
Operating expenses
$11.17T
7.22%
0.92×
Goodwill & intangibles
16.32%