6,299
Revenue$B
6,488
6,421
6,363
6,501
6,626
6,590
6,655
6,686
6,796
6,783
6,648
0.47%
0.37%
56
9.15
Revenue growth%
9.44
6.92
4.72
6.75
4.96
5.98
5.84
4.90
5.97
3.12
27.85
5.84
5.91
57
11.37
Gross margin%
15.47
15.84
16.25
14.14
12.07
13.86
15.47
13.10
13.34
12.81
15.84
13.34
14.00
17
8.01
Operating margin%
6.99
7.51
9.59
9.58
9.76
10.88
12.69
14.21
15.34
14.64
20.26
14.21
10.32
8
28.36
Net margin%
26.48
27.23
27.16
28.79
25.92
25.55
24.99
24.53
24.45
24.03
23.24
24.53
25.73
71
31.41
P/E ratio (avg)x
38.56
44.01
44.00
51.46
59.73
66.72
67.31
78.78
89.65
91.36
14.98
78.78
63.23
50
36.55
EV/EBITx
5.753
5.260
5.821
6.376
6.474
6.335
6.397
7.199
6.956
6.736
6.029
6.736
6.386
31
24.78
FCF yield (avg)%
26.33
24.85
23.02
22.91
21.71
22.75
24.44
23.42
22.67
20.50
12.02
22.75
22.97
78
25.04
FCF margin%
4.52
4.28
4.57
2.04
0.40
1.42
0.40
0.40
2.66
0.40
4.43
0.40
1.73
10
0.637
FCF / Net incomex
1.361
1.442
1.570
1.401
1.533
1.718
1.548
1.510
1.580
1.590
0.221
1.580
1.540
26
16.73
ROIC%
12.75
10.06
11.45
14.43
12.04
10.97
13.46
10.55
11.57
11.30
17.36
11.30
11.51
28
11.12
Return on equity%
3.52
5.29
3.37
4.40
5.13
5.80
3.94
5.07
7.22
7.82
17.93
5.80
5.10
78
22.70
Return on assets%
29.98
28.53
30.68
33.26
33.19
34.90
33.33
33.20
32.23
35.02
20.90
33.33
33.19
40
320.59
EPS$
492.82
485.46
511.20
486.38
561.56
614.68
597.67
666.65
789.14
918.91
343.94
10.35%
8.09%
—
2.52
EPS growth%
5.36
6.44
7.41
8.23
5.55
3.14
1.08
0.40
0.40
0.40
24.78
0.40
4.25
48
387.78
Bookvalue per sh$
334.63
384.89
375.77
383.77
441.54
465.77
510.41
528.70
516.79
586.84
847.63
5.85%
6.30%
—
496.33
FCF per share$
525.92
521.41
566.59
600.94
650.49
665.81
624.88
649.01
687.19
655.13
714.52
0.14%
1.72%
—
465.18
Dividend per sh$
372.46
345.35
370.52
398.91
416.68
432.71
391.36
367.86
381.46
394.48
208.36
(1.09%)
1.24%
—
4.18
Div yield (avg)%
11.07
8.97
11.01
10.53
9.69
7.32
5.05
4.05
6.66
4.34
10.01
5.05
8.15
46
15.54
Payout ratio%
26.23
27.68
29.13
27.03
27.89
28.78
30.72
30.50
28.54
29.80
17.59
29.80
28.66
42
5.927
Shares (diluted)B
9.585
10.47
11.68
11.52
12.43
12.38
14.34
13.71
15.01
16.92
6.036
6.36%
6.17%
94
23.06
Buyback yield%
14.66
16.17
14.60
12.57
13.27
16.09
14.06
14.44
12.25
9.39
20.19
14.06
14.25
19
1.711
D/E ratiox
1.434
1.563
1.633
1.871
1.818
1.766
1.648
1.767
1.922
2.064
0.489
1.767
1.766
68
3,292
Enterprise value$B
1,782
1,681
1,530
1,725
1,664
1,826
2,084
2,309
2,475
2,290
6,559
6.60%
2.51%
26
4,722
LT debt$B
8,132
8,712
9,550
9,424
9,676
9,423
9,141
9,018
8,977
8,825
9,278
(1.82%)
2.53%
41
Revenue
$6.783T
0.37%
1.00×
Cost of revenue
$4.524T
0.34%
1.00×
Operating expenses
$1.222T
1.38%
1.11×
Goodwill & intangibles
20.73%
Cash and investments
16.15%