4,247
Revenue$B
7,355
7,856
8,520
9,296
9,836
10,348
11,289
11,884
12,822
13,495
4,484
6.53%
7.20%
83
13.65
Revenue growth%
8.34
7.87
10.18
7.91
8.47
5.68
4.75
5.44
4.11
6.30
8.71
5.44
7.09
82
12.28
Gross margin%
6.05
4.96
4.89
4.56
5.27
7.09
6.20
7.58
7.16
8.36
24.38
7.16
6.13
34
6.85
Operating margin%
0.40
2.46
1.55
1.32
3.90
5.97
7.30
9.44
8.16
10.53
9.50
8.16
4.93
90
9.93
Net margin%
31.04
29.97
30.52
31.28
32.21
31.21
30.59
31.49
32.47
31.38
23.20
31.38
31.25
26
33.64
P/E ratio (avg)x
51.73
57.98
54.80
53.30
54.34
54.48
57.60
64.82
61.26
63.93
14.67
61.26
56.20
57
13.37
EV/EBITx
11.59
10.61
10.41
10.09
10.11
9.467
8.954
8.045
7.913
8.551
21.58
8.551
9.780
93
15.87
FCF yield (avg)%
7.20
8.72
6.31
8.21
10.88
11.19
12.80
12.93
14.83
14.37
20.16
12.93
11.04
61
25.30
FCF margin%
12.12
11.31
9.99
8.00
6.44
6.46
7.51
10.31
8.31
10.91
11.47
8.31
9.15
10
0.365
FCF / Net incomex
2.077
2.458
2.755
3.135
3.240
3.358
3.821
4.555
4.971
5.040
1.450
4.555
3.299
69
11.18
ROIC%
27.16
25.53
28.38
29.12
29.59
32.46
30.30
32.25
32.14
33.77
20.79
32.25
29.95
81
3.39
Return on equity%
1.95
2.15
2.99
0.96
0.53
0.40
0.94
0.40
0.40
0.40
20.51
0.40
0.73
35
26.31
Return on assets%
8.98
6.06
5.50
4.66
2.61
0.40
2.27
2.39
0.68
2.66
27.52
2.27
2.63
45
16.94
EPS$
67.77
62.73
63.71
63.97
67.79
73.41
68.15
76.31
74.50
79.61
18.64
3.27%
1.17%
—
22.69
EPS growth%
27.35
24.89
26.46
26.64
24.90
26.99
24.51
26.39
26.19
25.67
16.10
26.19
26.29
36
32.58
Bookvalue per sh$
64.67
57.51
60.54
59.67
59.55
61.58
56.80
50.65
45.02
43.62
36.39
(6.03%)
(3.60%)
—
62.11
FCF per share$
62.79
70.37
75.77
73.82
66.50
59.33
65.25
65.90
70.18
70.83
54.27
1.27%
0.10%
—
42.81
Dividend per sh$
85.16
96.96
109.53
131.11
144.48
141.85
168.92
187.42
183.25
194.99
61.63
6.18%
10.45%
—
22.04
Div yield (avg)%
14.91
16.61
14.36
11.90
12.89
10.47
9.87
8.29
11.22
11.73
10.56
10.47
11.81
13
12.98
Payout ratio%
18.59
16.35
15.37
16.16
16.09
18.76
16.53
14.08
15.35
17.21
28.13
16.53
16.26
53
91.72
Shares (diluted)B
166.3
182.0
197.0
225.3
250.9
275.9
320.8
354.9
367.6
391.3
93.12
9.30%
10.73%
12
27.57
Buyback yield%
27.49
25.17
27.83
26.83
29.18
30.67
33.45
35.43
35.60
38.05
5.98
35.43
29.93
25
1.593
D/E ratiox
0.349
0.334
0.322
0.319
0.313
0.339
0.294
0.311
0.310
0.322
0.660
0.311
0.320
57
4,442
Enterprise value$B
11,604
13,970
16,194
17,384
17,191
18,809
21,642
23,361
24,989
30,096
6,246
11.85%
11.42%
20
5,918
LT debt$B
9,170
8,830
8,563
8,883
9,531
8,755
9,062
7,924
7,562
7,712
8,902
(4.15%)
(1.23%)
89
Revenue
$13.49T
7.20%
1.00×
Cost of revenue
$7.263T
7.07%
0.99×
Operating expenses
$3.068T
7.54%
1.03×
Goodwill & intangibles
14.34%