7,976
Revenue$B
11,572
11,770
11,891
11,843
11,778
11,935
12,052
12,513
12,480
12,547
8,689
1.27%
1.07%
76
22.37
Revenue growth%
20.55
20.92
21.21
21.18
18.40
18.24
21.00
18.07
15.31
15.54
13.57
18.07
19.47
64
17.00
Gross margin%
4.64
3.48
2.71
5.56
6.37
5.40
3.31
3.97
5.76
2.81
3.67
3.97
4.30
78
13.67
Operating margin%
13.12
12.29
14.30
15.80
13.31
15.81
17.89
18.38
15.42
16.12
28.45
16.12
15.61
85
11.55
Net margin%
9.89
12.74
10.00
10.90
10.71
13.08
14.63
17.08
17.03
14.13
28.02
14.63
12.91
90
32.27
P/E ratio (avg)x
34.04
36.88
38.72
42.46
43.06
43.77
45.85
43.78
42.30
41.24
22.42
43.77
42.38
43
20.73
EV/EBITx
9.885
8.741
8.733
9.478
9.224
9.138
8.776
7.761
6.918
7.092
30.84
7.761
8.759
91
20.54
FCF yield (avg)%
23.70
23.86
24.50
27.01
26.42
28.43
28.05
27.97
26.55
28.27
10.52
28.05
26.78
28
10.80
FCF margin%
22.13
23.46
25.82
27.14
26.75
24.26
21.49
24.49
26.30
26.20
18.47
24.49
25.15
8
1.450
FCF / Net incomex
0.802
0.696
0.660
0.724
0.684
0.683
0.629
0.560
0.497
0.462
1.355
0.560
0.671
57
27.59
ROIC%
8.35
8.27
10.01
11.50
10.04
11.41
8.79
10.24
12.95
15.10
2.88
11.41
10.14
75
8.85
Return on equity%
20.86
22.08
20.57
19.61
17.90
18.99
21.15
22.00
20.74
19.03
18.10
20.74
20.66
84
14.34
Return on assets%
9.66
11.24
9.97
10.95
12.79
11.78
11.55
11.78
11.21
13.02
4.04
11.78
11.39
33
586.20
EPS$
865.23
913.21
940.16
984.45
988.55
1,015
1,110
1,074
987.11
986.60
605.57
(0.04%)
0.40%
—
6.86
EPS growth%
25.96
23.86
26.47
27.21
27.99
29.49
28.71
28.18
28.70
29.92
26.07
28.71
28.09
56
777.70
Bookvalue per sh$
668.82
610.66
608.04
615.35
643.97
562.83
580.00
548.44
562.20
557.37
865.03
(2.85%)
(1.61%)
—
1,592
FCF per share$
3,594
4,037
4,094
4,467
5,031
4,807
4,466
4,157
4,241
4,680
1,884
(1.44%)
3.66%
—
1,550
Dividend per sh$
376.24
385.60
371.86
395.71
377.83
351.78
339.57
315.30
341.17
356.64
2,168
(1.15%)
(1.42%)
—
15.27
Div yield (avg)%
7.01
4.50
2.67
4.96
3.96
1.76
0.81
3.31
2.93
3.17
6.30
2.93
3.24
87
21.15
Payout ratio%
12.19
14.25
17.11
18.50
15.55
15.68
18.20
16.75
19.42
19.83
20.24
18.20
16.93
51
1.099
Shares (diluted)B
1.286
1.330
1.464
1.407
1.472
1.508
1.602
1.744
1.609
1.507
1.099
0.47%
2.36%
90
24.32
Buyback yield%
12.41
12.15
13.10
12.92
11.85
14.54
12.55
10.57
11.96
12.16
14.48
12.16
12.29
64
1.016
D/E ratiox
0.596
0.601
0.625
0.659
0.752
0.722
0.758
0.896
0.877
1.003
0.767
0.877
0.737
36
1,386
Enterprise value$B
4,522
4,205
4,135
4,456
4,776
4,565
4,332
4,784
5,257
4,941
9,621
0.68%
0.41%
38
8,708
LT debt$B
7,681
8,081
8,772
8,721
8,389
9,227
8,535
8,449
8,304
8,819
2,815
1.01%
1.23%
27
Revenue
$12.55T
1.07%
1.00×
Cost of revenue
$7.790T
0.92%
0.99×
Operating expenses
$1.532T
1.80%
1.07×
Property and equipment
18.14%
Spread over hurdle
(9.45%)