6,861
Revenue$B
90,424
89,490
89,547
91,144
90,341
93,801
92,937
95,433
95,721
97,562
7,285
1.55%
0.73%
56
28.36
Revenue growth%
11.64
14.23
16.62
19.34
18.20
20.09
20.68
19.54
17.32
18.22
18.07
19.54
18.21
82
13.15
Gross margin%
7.77
6.59
7.04
8.91
7.65
9.80
10.19
9.72
7.81
7.97
26.78
9.72
7.89
59
27.23
Operating margin%
10.37
8.29
5.83
3.18
2.97
3.57
5.94
3.64
5.50
3.04
25.54
3.64
4.57
43
19.32
Net margin%
16.47
14.48
17.47
16.38
17.76
16.34
18.02
19.93
18.16
17.59
12.14
18.02
17.53
32
21.34
P/E ratio (avg)x
19.77
21.48
25.27
24.22
28.17
27.04
26.85
25.65
27.38
30.56
9.177
27.04
26.25
44
25.69
EV/EBITx
19.01
18.67
20.69
21.21
20.34
22.80
23.77
26.09
27.44
31.67
28.44
26.09
22.01
53
23.04
FCF yield (avg)%
25.97
25.90
28.21
27.37
25.92
23.67
26.08
28.43
28.20
26.53
18.91
26.53
26.31
86
26.54
FCF margin%
26.02
23.83
23.00
21.63
24.02
25.68
23.41
20.57
23.40
23.53
3.63
23.41
23.47
10
0.518
FCF / Net incomex
1.919
2.009
1.961
1.852
2.014
2.163
2.244
2.584
2.881
2.810
0.662
2.584
2.089
36
17.19
ROIC%
10.40
8.55
9.87
9.64
11.77
11.62
10.87
8.69
5.85
5.53
3.07
8.69
9.76
25
18.08
Return on equity%
0.40
0.40
2.92
2.44
2.15
0.40
1.78
0.40
0.40
0.40
5.60
0.40
0.40
86
26.27
Return on assets%
19.67
17.48
18.19
20.88
19.73
17.26
19.59
16.74
15.40
12.51
12.75
16.74
17.84
56
189.35
EPS$
151.20
140.38
118.91
123.02
119.10
110.71
113.53
97.14
101.42
109.47
205.40
(1.67%)
(3.03%)
—
11.31
EPS growth%
12.10
11.23
12.89
13.41
13.06
10.53
10.68
8.60
11.51
10.24
14.07
10.53
11.37
82
274.39
Bookvalue per sh$
72.38
67.60
67.50
68.88
72.85
79.13
81.35
92.20
93.53
88.38
389.97
3.94%
3.11%
—
465.35
FCF per share$
151.44
162.03
141.74
121.31
108.21
114.26
96.66
91.36
89.81
97.25
161.42
(2.11%)
(5.33%)
—
212.57
Dividend per sh$
285.59
279.60
275.81
270.15
286.55
318.91
316.80
324.66
373.06
370.69
365.66
5.28%
2.66%
—
15.44
Div yield (avg)%
8.86
10.08
8.67
10.24
9.51
9.95
7.66
7.63
9.76
8.09
28.09
8.09
9.18
94
22.22
Payout ratio%
14.41
12.68
12.19
9.71
10.70
8.00
9.91
10.58
11.57
10.16
27.66
10.16
10.64
48
136.3
Shares (diluted)B
157.3
172.7
173.8
157.4
162.0
172.4
173.9
175.9
160.2
147.9
130.2
(1.81%)
0.05%
18
24.32
Buyback yield%
13.57
16.46
14.13
16.45
16.71
15.19
16.54
13.91
13.98
15.69
5.78
15.19
15.44
92
0.784
D/E ratiox
0.565
0.672
0.680
0.726
0.864
1.029
1.193
1.266
1.467
1.609
1.319
1.266
0.947
54
49,788
Enterprise value$B
30,568
32,194
31,594
32,180
32,749
32,721
35,713
40,186
46,646
43,630
18,196
5.90%
5.02%
54
69,255
LT debt$B
50,478
52,503
56,026
49,493
43,676
45,089
44,133
46,802
39,710
36,724
31,541
(3.41%)
(3.93%)
45
Revenue
$97.56T
0.73%
1.00×
Cost of revenue
$62.15T
0.63%
0.99×
Operating expenses
$19.55T
0.70%
1.00×
Goodwill & intangibles
15.44%