6,305
Revenue$B
11,033
11,765
12,602
13,038
13,501
14,108
15,006
15,478
15,986
16,467
6,467
4.05%
4.40%
23
25.20
Revenue growth%
1.29
0.90
0.40
2.91
5.69
7.23
5.57
4.39
4.50
6.70
11.66
5.57
4.45
50
7.29
Gross margin%
22.58
22.87
23.66
22.24
23.43
20.66
23.39
20.75
19.63
21.98
26.53
20.75
22.41
43
4.36
Operating margin%
19.95
20.63
20.39
19.38
20.51
18.77
18.94
19.27
19.45
18.94
18.85
18.94
19.41
37
20.29
Net margin%
11.47
12.37
14.39
16.90
16.03
18.62
20.65
20.67
23.32
21.33
14.36
20.67
17.76
21
6.040
P/E ratio (avg)x
23.95
24.67
26.14
28.98
28.26
30.22
33.39
33.20
34.89
39.58
30.56
33.39
29.60
61
16.62
EV/EBITx
17.96
16.51
15.31
15.14
16.76
16.83
16.16
15.48
14.98
15.74
20.96
15.74
15.95
20
8.39
FCF yield (avg)%
1.01
3.38
0.80
0.40
0.40
0.40
1.38
2.71
1.69
4.54
20.39
1.69
1.19
38
5.35
FCF margin%
22.00
21.92
19.39
21.26
20.10
18.13
16.44
18.06
19.33
17.11
17.25
18.06
19.36
44
1.725
FCF / Net incomex
1.134
1.208
1.313
1.400
1.654
1.617
1.558
1.698
2.018
1.956
1.625
1.698
1.587
67
21.43
ROIC%
27.33
27.99
25.06
28.05
27.74
28.94
27.17
27.78
27.07
26.47
18.17
27.17
27.54
42
19.13
Return on equity%
23.47
26.42
26.35
26.87
24.58
23.11
21.57
19.19
18.32
15.47
10.36
19.19
23.29
23
19.63
Return on assets%
11.61
10.08
11.98
9.46
8.41
8.83
7.63
7.20
7.51
8.54
7.27
7.63
8.68
86
40.01
EPS$
370.23
391.91
388.10
430.24
503.50
514.94
508.41
549.76
543.51
543.05
41.87
1.52%
5.07%
—
14.56
EPS growth%
7.40
7.56
6.37
7.60
10.38
11.25
10.04
10.14
10.49
12.93
21.65
10.49
10.09
38
171.57
Bookvalue per sh$
153.08
144.39
134.77
120.30
109.98
113.54
105.37
107.60
97.55
88.49
119.01
(4.25%)
(4.27%)
—
102.58
FCF per share$
129.76
127.91
120.56
131.99
117.96
126.53
111.16
110.34
99.65
110.87
247.89
(1.23%)
(1.63%)
—
57.59
Dividend per sh$
197.11
168.56
179.57
169.65
183.15
174.35
175.37
177.60
184.54
195.29
54.55
1.29%
(0.60%)
—
13.83
Div yield (avg)%
22.69
24.30
24.72
27.41
27.63
30.27
28.25
31.07
29.73
31.80
19.95
30.27
27.94
6
3.75
Payout ratio%
4.06
1.07
4.07
4.42
5.09
5.88
4.66
7.65
9.78
8.32
9.48
7.65
4.88
94
24.26
Shares (diluted)B
30.28
28.22
26.53
25.35
27.55
30.44
33.01
35.02
38.68
39.78
25.44
7.62%
2.32%
20
11.24
Buyback yield%
11.07
13.56
13.70
10.97
13.19
12.46
11.93
14.13
11.77
10.71
16.89
11.93
12.19
32
1.654
D/E ratiox
1.525
1.508
1.458
1.649
1.609
1.869
1.982
2.247
2.543
2.750
1.349
2.247
1.759
29
5,406
Enterprise value$B
15,085
14,443
13,729
12,846
12,230
12,946
14,188
15,757
16,223
15,480
11,475
4.83%
0.92%
77
651.4
LT debt$B
17,883
18,884
21,281
22,056
25,687
27,782
32,768
38,413
45,323
44,084
9,284
11.41%
11.12%
40
Revenue
$16.47T
4.40%
1.00×
Cost of revenue
$7.600T
4.15%
0.98×
Operating expenses
$3.409T
4.41%
1.00×
Property and equipment
16.07%