11,707
Revenue$B
19,403
19,459
19,615
19,541
20,034
20,368
20,148
20,519
20,947
21,378
12,439
1.31%
0.81%
5
13.21
Revenue growth%
5.58
7.34
4.79
6.85
9.50
7.84
5.80
7.95
5.61
5.39
11.28
5.80
6.33
35
5.86
Gross margin%
12.71
15.20
18.15
18.65
16.65
14.27
12.45
15.18
14.35
14.37
11.74
14.35
14.78
54
5.51
Operating margin%
26.26
26.75
25.99
28.05
27.41
27.77
26.43
27.48
29.84
29.08
18.09
27.77
27.44
15
17.18
Net margin%
18.80
19.07
18.10
17.61
17.24
16.89
15.75
14.85
13.61
16.17
17.68
15.75
17.06
31
20.82
P/E ratio (avg)x
47.46
53.49
53.99
60.46
62.96
66.81
79.68
83.41
86.11
93.86
8.016
83.41
64.89
40
9.841
EV/EBITx
16.20
15.63
16.97
17.11
16.46
15.43
15.76
16.81
15.64
16.17
28.32
15.76
16.19
18
11.18
FCF yield (avg)%
16.38
13.83
12.37
13.65
12.25
14.61
16.86
18.63
17.24
15.86
17.03
16.86
15.23
33
9.79
FCF margin%
0.40
0.40
0.40
0.40
0.92
2.22
3.44
3.22
0.74
2.39
29.94
2.39
0.83
19
0.889
FCF / Net incomex
0.673
0.763
0.899
1.070
1.078
1.256
1.505
1.780
2.079
2.311
0.238
1.780
1.167
93
4.56
ROIC%
14.19
13.11
15.07
12.95
12.95
15.02
17.40
19.56
19.22
18.43
24.47
18.43
15.04
26
9.84
Return on equity%
19.49
19.42
17.19
18.35
20.99
18.51
21.24
19.54
20.17
17.29
22.65
19.54
19.46
46
26.78
Return on assets%
4.65
2.54
2.38
1.23
2.37
3.81
3.57
4.14
3.19
1.51
5.23
3.57
2.87
32
974.58
EPS$
271.52
286.93
296.36
263.51
287.70
274.70
245.88
237.45
238.95
212.24
1,015
(5.90%)
(2.09%)
—
22.53
EPS growth%
25.32
24.56
22.09
19.97
17.35
18.19
21.04
18.18
18.41
15.81
12.39
18.19
19.19
36
626.13
Bookvalue per sh$
306.83
339.69
326.95
319.99
300.39
300.75
339.22
349.94
379.31
393.35
635.60
5.54%
3.51%
—
981.37
FCF per share$
360.67
427.98
496.55
577.83
634.67
720.21
751.70
715.97
813.74
867.06
492.25
6.44%
8.76%
—
228.36
Dividend per sh$
296.59
271.84
286.92
273.24
257.02
250.92
267.20
240.85
272.97
282.81
958.13
1.93%
0.64%
—
28.41
Div yield (avg)%
19.60
17.41
19.99
22.34
24.74
27.37
29.90
31.45
30.28
30.90
27.90
30.28
26.05
37
17.77
Payout ratio%
17.41
18.46
17.68
14.95
14.27
15.30
13.41
12.36
10.82
8.23
6.18
12.36
14.61
45
14.32
Shares (diluted)B
24.33
25.50
24.96
28.16
28.00
30.54
29.16
33.32
38.47
41.54
14.77
8.21%
6.44%
59
17.94
Buyback yield%
29.39
31.49
30.08
32.91
33.27
33.18
34.95
37.06
34.54
33.94
3.76
34.54
33.22
73
0.385
D/E ratiox
1.178
1.157
1.026
0.880
0.914
0.827
0.759
0.796
0.810
0.816
1.759
0.810
0.854
77
16,068
Enterprise value$B
6,854
7,293
7,337
8,595
9,942
10,050
11,383
10,757
12,250
12,563
4,832
4.79%
5.97%
92
1,612
LT debt$B
12,227
14,193
14,550
15,200
15,001
14,692
15,434
16,912
17,437
18,424
8,809
4.20%
4.37%
58
Revenue
$21.38T
0.81%
1.00×
Cost of revenue
$12.69T
1.26%
1.05×
Operating expenses
$4.813T
0.41%
0.96×
Property and equipment
17.53%
Cash and investments
16.85%