7,471
Revenue$B
5,868
6,383
6,904
7,229
7,723
8,339
8,770
9,482
10,069
10,674
7,783
6.69%
6.99%
84
5.80
Revenue growth%
4.85
5.29
4.65
2.58
3.72
2.68
1.12
0.87
0.40
1.00
8.52
1.00
2.63
25
5.55
Gross margin%
20.47
21.77
21.49
24.30
26.24
26.70
23.96
23.40
21.93
24.08
25.82
23.96
23.68
18
17.87
Operating margin%
2.89
3.24
1.71
0.40
0.40
2.21
0.96
0.96
2.42
0.40
10.00
0.96
1.34
84
12.81
Net margin%
15.59
14.68
14.99
13.83
15.53
16.57
19.21
16.96
17.31
16.08
14.30
16.96
15.84
33
13.81
P/E ratio (avg)x
12.08
10.60
10.41
10.36
10.99
10.09
11.04
10.97
11.89
10.44
29.24
10.97
10.79
94
29.81
EV/EBITx
45.25
47.18
50.15
48.65
50.82
58.62
62.86
61.87
62.87
73.26
31.72
62.86
54.72
74
21.88
FCF yield (avg)%
0.40
2.02
1.02
1.18
0.90
3.26
3.79
4.49
3.73
3.89
29.01
3.79
2.64
48
25.78
FCF margin%
18.41
21.04
22.86
23.36
22.90
22.46
19.52
20.45
17.84
18.51
2.43
19.52
20.75
44
1.567
FCF / Net incomex
0.754
0.757
0.758
0.746
0.711
0.755
0.721
0.788
0.727
0.662
0.948
0.727
0.750
40
4.76
ROIC%
9.99
12.55
13.96
13.99
12.32
11.47
10.74
10.75
11.65
14.35
5.10
11.47
11.98
80
29.40
Return on equity%
10.58
10.35
12.09
11.87
14.70
16.67
15.47
13.39
15.90
13.65
21.19
15.47
13.52
43
25.52
Return on assets%
14.92
16.23
14.55
14.98
14.24
13.17
13.92
14.72
12.84
11.77
7.44
13.17
14.39
6
30.34
EPS$
46.87
49.56
58.31
69.20
71.05
75.46
88.38
96.55
101.27
116.93
31.26
10.48%
9.59%
—
16.04
EPS growth%
32.53
31.95
30.61
29.26
29.36
31.06
33.93
33.86
33.10
34.84
16.17
33.86
32.24
41
21.16
Bookvalue per sh$
53.25
51.02
55.20
53.83
58.17
59.33
68.27
63.79
69.40
65.16
30.59
2.30%
3.03%
—
32.41
FCF per share$
25.69
24.72
23.66
22.50
23.77
20.81
18.38
19.78
19.89
21.20
33.90
(2.26%)
(3.32%)
—
11.95
Dividend per sh$
33.20
31.43
33.40
36.42
32.86
31.19
31.04
29.09
25.73
22.29
9.28
(7.47%)
(3.35%)
—
15.21
Div yield (avg)%
7.11
7.30
4.84
6.89
7.03
9.46
10.51
13.05
13.69
16.18
10.67
13.05
8.38
43
12.00
Payout ratio%
15.45
13.18
12.13
14.85
16.03
15.81
18.53
18.63
20.84
18.79
4.50
18.63
15.92
67
123.7
Shares (diluted)B
146.8
165.4
171.4
202.4
190.9
181.5
200.1
196.4
214.3
245.5
122.5
5.17%
6.15%
55
10.06
Buyback yield%
6.87
4.26
4.33
5.69
8.32
8.16
9.26
7.61
5.55
5.33
18.57
7.61
6.28
38
0.534
D/E ratiox
0.270
0.292
0.286
0.246
0.244
0.244
0.248
0.266
0.291
0.301
0.274
0.266
0.268
51
8,016
Enterprise value$B
10,894
10,507
11,063
10,734
11,416
13,159
14,051
13,918
15,972
16,600
6,839
7.77%
5.65%
45
8,698
LT debt$B
2,168
2,126
2,337
2,451
2,263
2,155
2,119
2,014
2,225
2,088
6,184
(1.59%)
(0.37%)
56
Revenue
$10.67T
6.99%
1.00×
Cost of revenue
$6.741T
6.80%
0.98×
Operating expenses
$1.068T
6.79%
0.98×
Property and equipment
16.25%