1,930
Revenue$B
1,374
1,456
1,537
1,649
1,712
1,836
1,942
2,065
2,159
2,341
2,097
6.45%
6.12%
31
13.06
Revenue growth%
16.13
13.60
14.88
13.83
14.10
15.75
15.95
16.19
16.29
17.03
23.99
16.19
15.85
86
11.72
Gross margin%
22.86
22.78
23.27
24.45
25.41
27.40
30.38
28.48
29.06
29.16
17.40
29.06
26.40
48
28.82
Operating margin%
23.47
21.52
19.20
17.99
19.12
19.84
20.31
17.74
18.23
16.44
12.49
18.23
19.16
59
11.18
Net margin%
0.40
1.11
1.92
2.01
0.40
0.40
0.40
1.25
2.65
4.85
26.88
1.25
1.18
63
28.96
P/E ratio (avg)x
17.24
19.38
20.31
21.84
22.80
24.50
26.95
31.07
35.12
35.20
36.70
31.07
23.65
37
32.72
EV/EBITx
45.95
45.50
45.06
45.35
48.43
55.41
61.65
62.05
73.62
84.77
12.69
62.05
51.92
36
20.98
FCF yield (avg)%
23.57
25.36
23.42
20.62
17.83
15.41
13.09
11.62
12.67
15.04
12.54
13.09
16.62
69
23.06
FCF margin%
27.68
29.49
29.59
28.42
31.06
28.96
28.08
30.64
29.17
32.11
10.62
29.17
29.33
20
0.153
FCF / Net incomex
1.436
1.628
1.786
1.739
1.607
1.561
1.552
1.653
1.832
1.930
0.656
1.653
1.640
82
17.75
ROIC%
24.03
26.23
25.62
27.14
28.49
28.22
25.88
25.90
25.77
26.91
21.57
25.90
26.07
71
14.62
Return on equity%
9.82
8.65
8.30
10.07
10.09
9.43
8.69
9.90
12.31
9.60
15.63
9.60
9.71
33
7.03
Return on assets%
32.41
32.17
32.34
29.93
28.18
28.34
29.61
30.82
27.91
25.42
13.95
28.34
29.77
46
109.63
EPS$
170.22
189.24
223.69
214.13
243.04
276.29
310.19
295.90
335.61
330.21
113.19
6.32%
7.46%
—
7.52
EPS growth%
10.76
9.79
11.24
13.46
12.29
12.20
11.46
10.94
10.94
13.19
24.26
11.46
11.35
83
212.68
Bookvalue per sh$
249.15
257.82
292.02
330.63
318.69
355.03
354.83
378.98
363.63
352.44
284.87
2.03%
2.88%
—
192.21
FCF per share$
456.52
497.64
561.26
546.49
595.06
664.27
721.50
866.34
993.74
1,108
55.84
13.23%
10.47%
—
51.30
Dividend per sh$
112.63
105.58
101.04
101.43
91.15
92.34
101.04
97.71
107.78
118.69
243.53
5.42%
0.09%
—
6.35
Div yield (avg)%
12.39
9.76
12.04
13.40
11.36
10.81
12.58
13.85
13.65
13.14
17.91
13.14
12.49
64
15.62
Payout ratio%
16.09
16.38
19.25
17.21
18.95
21.49
20.65
20.16
20.08
19.36
22.74
20.16
19.31
79
5.330
Shares (diluted)B
6.806
6.609
6.304
6.720
7.733
8.113
9.418
9.659
9.468
11.13
5.147
7.56%
5.37%
23
16.51
Buyback yield%
7.61
8.61
10.44
9.04
10.89
13.73
12.40
12.20
9.68
11.22
24.38
12.20
10.67
12
1.450
D/E ratiox
1.952
2.353
2.471
2.531
2.836
3.367
3.764
3.954
3.876
4.414
1.359
3.876
3.102
20
608.2
Enterprise value$B
3,073
3,075
3,008
3,136
3,746
4,375
4,468
4,840
5,089
5,492
629.8
7.95%
7.00%
28
1,149
LT debt$B
517.9
526.3
572.3
672.8
803.9
806.7
854.3
902.3
979.2
1,183
834.0
8.03%
9.07%
85
Revenue
$2.341T
6.12%
1.00×
Cost of revenue
$1.197T
6.53%
1.04×
Operating expenses
$434.8B
5.85%
0.97×
Goodwill & intangibles
17.19%
Property and equipment
16.93%