10,839
Revenue$B
49,992
49,511
50,503
51,621
53,491
53,456
53,374
53,174
54,879
56,447
11,095
1.08%
1.52%
65
2.62
Revenue growth%
32.11
29.88
31.81
32.68
31.44
33.03
32.57
33.68
33.64
31.03
22.51
33.03
32.34
41
27.47
Gross margin%
18.22
19.97
18.10
16.25
16.64
14.59
12.93
13.62
14.90
15.02
4.53
14.59
15.64
58
4.36
Operating margin%
7.53
8.90
10.00
11.41
10.52
10.26
8.87
10.21
11.67
13.14
7.93
10.26
10.24
81
14.37
Net margin%
26.90
28.99
30.47
30.10
27.95
26.46
27.61
28.85
29.49
29.31
6.82
28.85
28.92
81
22.50
P/E ratio (avg)x
52.50
59.45
63.10
63.50
69.98
71.01
78.99
88.25
99.50
111.3
16.48
88.25
70.50
91
21.68
EV/EBITx
6.475
6.330
6.742
6.937
6.125
5.965
5.424
5.243
5.756
5.643
26.78
5.643
6.045
78
27.90
FCF yield (avg)%
3.37
1.01
0.40
0.40
0.83
3.17
1.12
3.08
2.12
0.40
6.18
2.12
1.06
19
8.00
FCF margin%
4.48
1.98
4.71
2.83
3.58
0.63
1.61
1.96
3.15
1.30
21.67
1.61
2.41
94
1.072
FCF / Net incomex
0.384
0.382
0.333
0.339
0.316
0.281
0.294
0.315
0.328
0.317
1.359
0.315
0.322
39
2.29
ROIC%
9.90
11.18
13.25
13.31
14.19
14.72
13.14
15.86
18.74
19.75
17.06
15.86
13.75
59
21.18
Return on equity%
11.71
14.03
11.11
11.71
12.68
9.81
11.91
12.28
13.89
13.18
14.43
12.28
12.10
33
14.49
Return on assets%
0.40
0.40
0.66
1.06
0.81
2.43
3.08
1.72
3.68
5.53
27.60
3.08
1.39
48
589.65
EPS$
540.16
631.73
688.62
735.42
786.93
909.24
915.25
930.01
943.34
1,051
636.56
5.95%
8.43%
—
20.02
EPS growth%
21.47
23.95
26.83
29.57
26.98
25.68
26.36
26.47
28.89
30.32
13.24
26.47
26.65
47
150.24
Bookvalue per sh$
1,005
1,066
1,078
1,131
1,170
1,085
1,165
1,216
1,320
1,327
362.55
2.55%
3.58%
—
778.49
FCF per share$
534.45
543.58
609.46
594.81
577.95
641.95
719.78
644.15
722.73
674.45
231.15
3.14%
2.53%
—
956.72
Dividend per sh$
310.62
306.26
280.52
283.63
250.79
266.72
265.58
236.07
223.32
241.29
947.69
(0.77%)
(2.96%)
—
21.06
Div yield (avg)%
26.48
26.45
23.73
21.56
18.64
16.65
17.02
16.13
15.27
15.39
19.96
16.13
17.83
52
6.08
Payout ratio%
16.73
19.45
21.09
18.86
16.32
19.22
20.96
20.02
18.69
20.10
25.27
20.02
19.34
32
33.02
Shares (diluted)B
37.56
35.20
32.60
36.07
38.89
39.98
36.93
36.86
37.41
37.11
34.19
(0.93%)
(0.16%)
82
29.56
Buyback yield%
4.05
1.61
2.65
4.01
2.60
0.40
0.40
0.40
2.32
2.59
24.05
0.40
2.46
35
0.271
D/E ratiox
1.435
1.454
1.340
1.384
1.290
1.394
1.305
1.342
1.447
1.309
1.144
1.342
1.363
36
27,109
Enterprise value$B
11,456
11,561
11,603
12,475
13,752
13,645
15,289
17,476
17,082
16,863
35,374
4.16%
4.25%
86
57,850
LT debt$B
20,328
20,660
22,167
22,194
21,680
21,671
20,746
21,121
21,578
22,289
22,492
0.56%
1.50%
38
Revenue
$56.45T
1.52%
1.00×
Cost of revenue
$27.50T
1.43%
0.99×
Operating expenses
$11.35T
1.91%
1.04×
Cash and investments
17.05%
Return on capital
119.54%
Spread over hurdle
99.14%