487.0
Revenue$B
1,378
1,479
1,556
1,674
1,821
1,931
2,047
2,199
2,366
2,481
521.7
6.38%
6.89%
68
15.14
Revenue growth%
22.31
23.60
23.61
25.49
24.69
23.40
22.67
24.61
23.83
26.00
27.40
23.83
23.72
25
17.95
Gross margin%
4.08
5.45
4.60
2.62
2.97
1.25
1.31
2.74
2.18
5.04
17.37
2.18
2.86
56
15.27
Operating margin%
2.77
5.36
8.16
7.65
5.21
5.37
4.10
3.71
2.02
3.50
23.82
3.71
4.65
12
18.24
Net margin%
22.23
19.64
18.95
20.69
20.08
18.19
15.45
13.58
10.64
9.05
2.43
13.58
18.57
60
35.87
P/E ratio (avg)x
46.02
45.97
50.56
59.75
58.62
62.94
64.36
69.62
75.55
74.61
8.173
69.62
61.35
41
19.64
EV/EBITx
7.148
7.364
6.839
7.226
7.118
7.327
7.556
7.979
8.617
8.291
25.58
7.979
7.346
80
7.67
FCF yield (avg)%
4.93
5.11
5.93
4.88
7.07
9.02
6.12
6.37
4.65
7.13
16.43
6.37
6.02
51
7.43
FCF margin%
31.01
32.77
32.06
29.66
29.91
32.74
32.73
32.28
33.04
35.57
19.91
32.74
32.51
74
0.833
FCF / Net incomex
1.760
2.110
2.347
2.812
2.908
2.843
2.869
3.126
3.437
3.845
1.323
3.126
2.856
46
20.78
ROIC%
18.83
17.16
14.59
16.36
15.04
15.88
17.49
15.00
12.13
14.14
26.43
15.00
15.46
34
27.22
Return on equity%
4.78
3.40
4.30
1.47
1.52
2.98
5.02
4.60
2.59
4.42
18.88
4.42
3.85
27
16.63
Return on assets%
7.48
6.04
7.24
9.65
11.43
13.54
15.10
17.11
18.89
16.16
10.53
16.16
12.49
58
43.05
EPS$
19.57
20.62
23.62
28.38
33.70
37.35
43.06
52.00
53.43
59.94
44.58
12.21%
12.58%
—
17.33
EPS growth%
20.40
19.06
19.33
17.76
19.28
19.94
22.52
20.80
23.48
25.01
17.13
22.52
20.17
19
37.83
Bookvalue per sh$
45.93
46.49
45.12
40.34
36.48
39.84
39.78
40.55
44.43
43.55
23.74
3.61%
0.08%
—
28.51
FCF per share$
12.89
12.25
12.02
11.00
9.70
10.45
9.42
9.31
8.46
7.96
43.87
(3.88%)
(5.79%)
—
41.36
Dividend per sh$
47.14
48.17
50.12
50.15
49.34
56.17
61.39
65.44
68.55
76.07
32.40
9.05%
4.50%
—
28.47
Div yield (avg)%
14.66
12.92
13.37
14.94
16.07
17.95
16.10
16.23
18.00
17.02
9.47
17.02
16.08
89
3.65
Payout ratio%
23.88
23.11
23.43
21.72
23.28
22.53
23.12
25.34
26.38
24.20
14.02
24.20
23.36
18
21.36
Shares (diluted)B
35.48
35.03
40.45
40.18
42.04
46.16
47.27
55.49
59.24
68.72
20.78
10.32%
8.20%
30
8.46
Buyback yield%
1.63
2.80
2.64
0.40
0.91
3.79
6.48
4.13
6.87
8.62
18.78
6.48
3.29
30
0.893
D/E ratiox
1.091
1.219
1.438
1.571
1.637
1.795
2.038
2.065
2.130
2.240
1.048
2.065
1.716
62
674.1
Enterprise value$B
392.9
403.9
373.2
384.7
367.3
361.7
376.2
349.1
338.6
312.1
1,125
(3.21%)
(3.00%)
41
731.9
LT debt$B
1,830
1,894
1,798
1,857
1,813
1,659
1,563
1,691
1,634
1,665
1,842
(1.70%)
(1.18%)
19
Revenue
$2.481T
6.89%
1.00×
Cost of revenue
$1.513T
6.86%
1.00×
Operating expenses
$477.7B
7.00%
1.01×
Cash and investments
16.79%