1,328
Revenue$B
4,132
4,519
4,777
5,278
5,707
6,183
6,763
7,244
7,912
8,583
1,418
8.51%
8.29%
64
10.10
Revenue growth%
0.93
2.26
1.21
0.40
0.40
0.40
0.40
0.40
2.78
4.13
28.34
0.40
0.66
47
21.16
Gross margin%
2.84
4.05
1.85
2.24
0.71
0.40
0.40
0.40
1.93
0.40
29.48
0.40
1.28
48
23.03
Operating margin%
12.71
11.59
12.93
13.00
14.98
13.23
11.48
11.39
11.48
9.49
13.36
11.48
12.15
38
22.39
Net margin%
17.19
17.43
18.83
17.75
16.66
13.84
15.70
18.11
18.96
20.67
4.11
18.11
17.59
41
35.17
P/E ratio (avg)x
30.24
33.14
34.48
34.20
38.00
40.07
47.59
50.83
56.62
63.80
12.81
50.83
39.03
70
27.62
EV/EBITx
44.55
44.58
50.19
53.92
64.16
76.30
78.74
78.28
87.42
96.92
6.731
78.74
70.23
27
26.93
FCF yield (avg)%
19.45
19.38
22.10
22.69
19.92
18.49
17.65
16.65
14.13
16.23
11.15
16.65
18.94
73
24.68
FCF margin%
4.70
4.52
2.45
4.69
3.32
3.09
3.70
4.89
5.67
5.61
2.10
4.89
4.60
75
1.191
FCF / Net incomex
1.321
1.220
1.318
1.206
1.340
1.391
1.498
1.511
1.660
1.688
0.799
1.511
1.365
7
4.88
ROIC%
9.06
9.69
9.53
6.58
5.54
6.20
3.79
0.99
1.23
0.40
8.00
1.23
5.87
28
4.38
Return on equity%
9.37
8.67
9.91
11.34
8.88
9.57
10.21
9.80
11.64
13.54
6.72
10.21
9.85
64
25.27
Return on assets%
20.39
17.82
16.01
14.21
11.68
14.15
16.88
19.76
21.60
21.15
26.97
19.76
17.35
87
25.38
EPS$
16.35
16.58
15.77
15.67
15.15
15.31
16.29
14.88
16.58
15.66
26.66
0.66%
(1.24%)
—
19.50
EPS growth%
13.45
14.00
12.27
9.30
12.23
10.58
9.19
6.48
4.27
6.17
23.76
6.48
9.94
46
51.43
Bookvalue per sh$
30.51
33.79
34.55
36.04
41.29
44.26
42.91
44.32
51.12
61.54
37.36
8.31%
8.72%
—
55.39
FCF per share$
40.84
46.46
44.59
48.62
46.20
52.53
59.71
60.92
66.91
70.84
39.33
8.92%
6.67%
—
14.43
Dividend per sh$
72.13
65.77
65.40
68.40
61.92
59.65
56.81
61.15
61.97
63.54
33.66
0.52%
(2.01%)
—
3.74
Div yield (avg)%
25.60
25.27
23.70
23.24
20.60
19.43
16.84
17.78
19.45
17.05
3.81
17.78
20.03
82
22.24
Payout ratio%
24.85
24.76
26.69
25.34
27.18
25.33
26.81
29.65
32.43
31.09
11.61
29.65
26.75
55
42.58
Shares (diluted)B
67.67
64.35
60.74
62.13
62.98
63.63
69.47
75.90
87.13
92.22
41.15
7.92%
4.45%
11
10.96
Buyback yield%
0.40
0.40
0.40
2.46
1.03
1.87
0.50
0.40
3.20
3.40
4.41
1.87
0.77
92
0.256
D/E ratiox
1.310
1.417
1.243
1.337
1.158
0.984
0.841
0.889
0.793
0.723
1.424
0.841
1.071
64
6,411
Enterprise value$B
8,579
9,689
9,710
10,118
10,171
11,325
11,812
13,398
15,822
16,146
2,564
9.68%
6.47%
54
1,587
LT debt$B
3,475
3,236
2,995
2,742
2,873
2,639
2,481
2,413
2,664
2,338
3,047
(4.03%)
(4.31%)
7
Revenue
$8.583T
8.29%
1.00×
Cost of revenue
$6.008T
8.29%
1.00×
Operating expenses
$1.486T
7.36%
0.92×
Goodwill & intangibles
15.15%