2,855
Revenue$B
5,237
5,255
5,459
5,412
5,458
5,636
5,684
5,874
5,946
5,963
3,179
1.78%
1.61%
95
10.04
Revenue growth%
1.66
2.80
0.69
0.40
0.40
2.18
0.40
0.40
0.63
0.40
12.35
0.40
0.51
87
12.54
Gross margin%
9.49
11.43
9.19
7.32
4.80
2.90
3.74
3.05
2.08
2.35
5.40
2.90
4.27
12
24.02
Operating margin%
18.74
16.19
16.10
14.34
12.06
9.12
9.56
7.42
7.67
10.17
28.82
9.12
11.11
85
4.85
Net margin%
10.32
10.11
11.43
12.17
10.56
9.07
10.20
12.44
15.31
15.86
27.97
12.44
11.00
19
23.16
P/E ratio (avg)x
13.67
15.56
16.16
16.89
17.71
18.18
17.26
16.62
16.29
16.78
13.79
16.78
16.70
59
35.92
EV/EBITx
15.75
13.62
13.23
12.04
12.02
10.71
10.45
10.24
11.05
10.14
28.71
10.45
11.53
6
16.85
FCF yield (avg)%
6.10
7.14
6.52
8.86
8.75
8.86
6.43
9.38
12.25
12.90
5.37
9.38
8.81
48
18.32
FCF margin%
8.15
6.73
6.97
7.68
8.68
9.33
10.78
10.18
10.51
8.93
17.04
10.18
8.80
45
1.370
FCF / Net incomex
2.034
1.896
1.699
1.804
1.750
1.652
1.542
1.538
1.619
1.800
1.534
1.619
1.724
34
16.73
ROIC%
26.16
24.80
26.03
27.17
26.83
24.61
26.95
28.99
28.56
30.22
8.88
28.56
26.89
90
3.43
Return on equity%
5.86
6.43
4.55
4.72
6.23
7.42
5.83
8.69
8.21
10.48
12.69
8.21
6.33
41
28.47
Return on assets%
11.48
14.46
13.65
11.73
13.51
10.75
11.27
13.66
13.60
11.45
23.93
11.45
12.62
13
2.49
EPS$
2.65
2.64
2.81
2.69
2.55
2.71
2.43
2.34
2.48
2.39
2.74
(1.30%)
(1.63%)
—
16.71
EPS growth%
6.26
6.79
5.34
5.14
7.38
8.29
10.86
10.50
9.22
10.95
19.52
10.50
7.84
41
3.09
Bookvalue per sh$
3.11
3.57
4.10
4.64
4.87
4.76
4.72
4.85
5.03
5.97
2.99
4.16%
8.32%
—
0.80
FCF per share$
1.54
1.74
1.88
2.09
2.38
2.40
2.64
2.85
2.63
2.50
3.28
0.95%
4.96%
—
0.63
Dividend per sh$
1.43
1.33
1.26
1.21
1.08
1.11
1.04
1.16
1.27
1.26
2.70
3.08%
(0.96%)
—
16.56
Div yield (avg)%
0.40
0.97
3.72
5.85
3.25
3.03
1.33
4.01
6.16
8.74
15.13
4.01
3.48
9
6.55
Payout ratio%
4.04
2.89
3.68
6.41
4.25
3.85
5.53
6.23
7.24
6.63
8.47
6.23
4.89
89
415.7
Shares (diluted)B
509.9
533.3
577.7
580.7
633.7
683.8
761.3
721.1
744.2
730.0
415.1
2.87%
3.76%
26
9.27
Buyback yield%
15.87
14.37
14.11
14.66
15.97
15.20
17.43
20.19
21.44
21.91
23.26
20.19
15.92
40
1.387
D/E ratiox
0.219
0.234
0.257
0.289
0.312
0.320
0.305
0.332
0.324
0.306
0.607
0.320
0.306
52
4,256
Enterprise value$B
3,975
3,613
3,344
3,071
3,348
3,809
3,980
3,750
4,157
4,113
4,072
4.20%
0.96%
87
260.8
LT debt$B
2,253
2,013
2,126
2,280
2,317
2,494
2,489
2,521
2,471
2,700
4,369
3.11%
2.51%
48
Revenue
$5.963T
1.61%
1.00×
Cost of revenue
$3.331T
1.54%
0.99×
Operating expenses
$1.223T
1.90%
1.03×
Cash and investments
17.38%