1,422
Revenue$B
1,123
1,208
1,278
1,333
1,410
1,498
1,564
1,661
1,739
1,822
1,555
5.27%
5.56%
15
21.90
Revenue growth%
18.52
20.06
21.85
20.43
21.35
21.67
18.71
15.98
16.27
18.49
14.36
18.49
19.39
27
4.89
Gross margin%
33.68
31.90
31.32
31.27
31.37
31.16
33.63
33.86
35.71
33.65
7.42
33.65
32.77
23
17.55
Operating margin%
26.15
26.72
24.60
25.59
25.59
26.87
25.94
23.65
21.17
19.99
5.63
23.65
25.59
34
6.96
Net margin%
12.60
14.74
16.89
14.88
16.88
16.10
18.96
18.71
18.65
16.57
17.51
18.65
16.72
15
14.98
P/E ratio (avg)x
23.22
22.36
24.04
26.18
28.40
28.92
25.54
22.52
21.30
21.02
31.86
22.52
23.63
34
34.32
EV/EBITx
39.45
42.29
42.04
44.27
48.49
47.87
48.59
54.27
56.59
58.37
6.647
54.27
48.18
24
22.07
FCF yield (avg)%
20.34
20.83
17.95
15.08
17.40
18.21
18.13
19.28
17.05
15.59
22.75
18.13
18.04
72
15.49
FCF margin%
10.02
8.36
9.48
7.37
6.22
3.53
4.15
3.15
0.73
3.15
29.66
3.15
5.19
61
0.991
FCF / Net incomex
1.560
1.565
1.446
1.614
1.458
1.418
1.450
1.343
1.252
1.206
0.793
1.343
1.448
89
9.63
ROIC%
1.52
1.92
0.45
1.17
0.40
0.40
0.62
0.40
0.89
0.65
27.97
0.62
0.64
26
26.85
Return on equity%
12.07
11.51
13.05
14.76
17.41
18.56
20.00
18.92
20.64
21.22
8.33
20.00
17.98
38
17.39
Return on assets%
19.37
19.07
18.20
20.26
22.21
19.59
21.35
22.21
23.30
25.81
13.49
22.21
20.80
38
27.26
EPS$
23.94
25.09
24.77
26.50
26.81
29.13
32.95
36.46
37.08
40.54
28.29
8.63%
5.11%
—
14.31
EPS growth%
0.54
0.40
0.40
2.41
3.75
4.34
4.44
4.03
5.71
8.70
27.30
4.44
3.89
28
24.96
Bookvalue per sh$
34.10
32.28
30.17
33.73
31.91
35.41
35.54
35.79
34.78
30.96
48.43
(0.60%)
(0.63%)
—
24.63
FCF per share$
33.65
35.20
34.66
32.40
30.36
33.15
33.36
33.22
37.98
38.44
21.95
4.83%
0.99%
—
20.37
Dividend per sh$
14.98
13.45
13.85
14.98
14.09
13.90
15.10
13.46
12.04
11.71
7.19
(3.63%)
(2.67%)
—
3.93
Div yield (avg)%
10.53
12.70
13.87
15.11
16.23
14.83
14.23
11.28
10.08
11.71
28.96
11.71
13.29
95
12.79
Payout ratio%
4.37
4.21
6.59
5.29
2.40
2.64
4.34
2.18
1.99
1.39
5.29
2.18
3.42
9
12.47
Shares (diluted)B
11.72
11.79
13.07
12.02
12.97
13.02
13.68
13.98
12.34
10.96
12.44
(3.32%)
(0.68%)
8
22.17
Buyback yield%
26.02
26.04
23.23
24.54
24.48
24.93
26.22
26.07
28.69
29.50
12.08
26.22
26.03
64
0.959
D/E ratiox
2.284
2.672
3.181
3.508
3.541
3.831
3.671
4.125
3.946
4.360
1.176
3.946
3.606
31
943.4
Enterprise value$B
3,189
3,080
3,385
3,764
4,227
4,516
4,673
4,844
4,719
5,575
1,511
5.69%
7.46%
85
1,667
LT debt$B
115.5
117.6
126.0
119.6
120.2
114.2
106.8
123.0
138.0
137.0
1,688
2.66%
1.17%
77
Revenue
$1.822T
5.56%
1.00×
Cost of revenue
$1.047T
5.53%
1.00×
Operating expenses
$199.7B
6.30%
1.07×
Cash and investments
16.90%