760.9
Revenue$B
3,354
3,424
3,554
3,660
3,745
3,879
3,978
4,216
4,365
4,429
779.5
3.41%
3.06%
17
20.35
Revenue growth%
12.81
13.46
13.54
16.39
17.98
17.72
18.13
18.15
19.18
21.36
6.04
18.15
17.85
5
26.39
Gross margin%
3.18
0.47
0.40
2.37
3.75
5.28
4.29
4.81
7.78
10.28
7.29
5.28
4.02
45
17.02
Operating margin%
30.14
32.24
30.83
31.59
29.42
27.72
25.15
22.15
19.49
22.40
29.78
22.40
28.57
29
11.84
Net margin%
10.30
12.68
12.58
15.11
16.64
15.73
14.70
15.08
16.85
16.10
12.69
15.73
15.09
49
22.10
P/E ratio (avg)x
45.65
52.78
59.62
64.98
63.10
73.26
75.29
88.01
98.98
100.8
17.92
88.01
69.12
14
25.32
EV/EBITx
6.758
6.326
6.310
6.024
5.555
5.590
6.097
5.475
5.741
6.115
19.43
5.741
6.060
93
11.01
FCF yield (avg)%
6.78
7.57
6.59
6.61
8.25
5.55
3.36
2.38
0.40
0.40
8.71
2.38
6.07
51
23.09
FCF margin%
16.48
17.07
17.72
15.33
14.74
15.42
13.83
12.01
14.45
14.22
14.56
14.22
15.03
40
0.171
FCF / Net incomex
1.422
1.416
1.371
1.396
1.606
1.550
1.544
1.446
1.490
1.476
1.437
1.490
1.461
30
28.33
ROIC%
5.19
3.08
3.15
5.81
6.46
4.78
3.22
5.29
6.64
7.72
19.58
5.29
5.24
70
19.04
Return on equity%
0.41
2.53
0.40
2.84
4.57
5.44
5.48
3.16
5.63
3.63
22.78
5.44
3.40
74
20.86
Return on assets%
7.42
9.54
7.69
6.21
6.94
6.72
4.68
6.11
7.70
6.62
26.37
6.62
6.83
44
176.59
EPS$
349.61
372.75
387.24
450.61
515.82
491.34
546.86
516.62
588.67
665.74
183.34
5.24%
8.10%
—
8.92
EPS growth%
6.71
5.67
3.76
1.71
0.40
0.40
3.04
5.15
6.55
4.00
8.95
4.00
3.88
17
211.72
Bookvalue per sh$
50.31
55.27
57.25
57.73
59.60
61.35
69.13
80.58
87.31
97.74
95.15
10.40%
7.54%
—
195.48
FCF per share$
76.65
80.91
76.76
81.34
88.67
92.34
90.87
97.81
97.84
105.49
112.64
3.54%
4.83%
—
88.01
Dividend per sh$
54.96
54.73
53.71
54.48
47.23
46.78
45.26
46.74
41.86
36.51
60.28
(5.02%)
(5.36%)
—
24.68
Div yield (avg)%
33.31
30.95
32.73
30.23
28.17
31.13
33.49
30.50
27.77
30.70
28.42
30.70
30.82
77
24.07
Payout ratio%
32.15
33.24
33.94
31.19
33.67
34.00
36.61
35.66
33.96
32.10
2.64
34.00
33.81
18
16.10
Shares (diluted)B
26.55
28.21
30.43
36.73
43.84
44.39
47.78
51.64
60.21
67.07
16.25
8.88%
11.11%
39
19.76
Buyback yield%
21.24
18.34
17.04
15.70
18.59
20.37
22.64
25.29
22.91
22.14
5.84
22.64
20.80
59
0.347
D/E ratiox
1.115
1.267
1.242
1.436
1.388
1.438
1.572
1.514
1.526
1.632
0.136
1.526
1.437
66
3,036
Enterprise value$B
4,143
3,996
3,597
3,698
3,968
3,980
3,770
3,367
3,701
3,413
744.9
(2.97%)
(1.86%)
78
2,537
LT debt$B
1,296
1,494
1,553
1,528
1,527
1,565
1,670
1,756
1,949
2,096
1,752
6.54%
5.77%
57
Revenue
$4.429T
3.06%
1.00×
Cost of revenue
$3.100T
3.06%
1.00×
Operating expenses
$729.9B
3.74%
1.07×
Property and equipment
17.58%
Goodwill & intangibles
15.19%
Spread over hurdle
(13.54%)