3,625
Revenue$B
2,667
2,732
2,700
2,756
2,779
2,789
2,808
2,850
2,846
2,918
3,959
0.98%
0.95%
6
29.21
Revenue growth%
11.37
11.81
14.49
11.75
11.00
10.02
7.21
8.41
7.31
9.51
13.37
8.41
10.51
94
9.35
Gross margin%
19.86
20.27
19.75
18.22
18.65
18.65
18.83
20.17
22.87
24.90
27.08
20.17
19.81
15
7.56
Operating margin%
22.44
23.39
24.44
26.66
29.59
28.18
28.99
26.22
28.59
26.36
25.67
28.18
26.51
77
11.88
Net margin%
11.04
8.04
7.69
9.66
6.87
3.89
2.18
2.67
2.90
0.65
28.16
2.67
5.38
28
28.62
P/E ratio (avg)x
23.22
24.61
25.76
28.34
27.26
25.71
24.40
25.27
27.05
24.19
20.44
25.27
25.49
84
30.05
EV/EBITx
29.97
29.05
28.67
30.88
32.18
36.56
41.31
45.59
47.04
46.31
22.61
45.59
34.37
21
5.46
FCF yield (avg)%
32.71
30.81
30.41
31.21
29.53
31.54
30.49
32.59
32.29
31.72
5.32
31.72
31.37
40
7.44
FCF margin%
14.59
12.04
9.77
11.42
13.40
14.10
15.22
15.17
13.98
13.37
22.87
14.10
13.69
76
0.980
FCF / Net incomex
0.561
0.565
0.553
0.531
0.565
0.563
0.597
0.667
0.712
0.776
0.794
0.667
0.565
88
8.95
ROIC%
9.01
7.98
7.03
7.11
8.69
8.63
6.09
3.35
4.49
1.77
16.36
4.49
7.07
12
24.93
Return on equity%
13.23
11.75
11.55
9.45
10.51
12.26
15.11
12.94
15.91
18.31
19.40
15.11
12.60
15
8.81
Return on assets%
21.59
21.55
18.91
19.20
18.23
19.48
20.63
20.05
21.36
23.09
12.91
20.63
20.34
91
428.92
EPS$
88.69
80.42
70.18
63.30
57.77
62.53
58.25
59.95
51.25
53.62
475.22
(1.48%)
(4.31%)
—
23.84
EPS growth%
0.99
2.88
4.53
3.82
1.04
1.94
2.85
2.14
3.66
4.40
13.11
2.85
2.86
81
103.54
Bookvalue per sh$
286.44
315.55
308.48
297.81
299.73
265.08
282.25
309.30
315.26
288.73
93.50
(0.75%)
0.90%
—
474.48
FCF per share$
358.54
409.76
426.39
487.55
510.57
544.13
588.99
606.18
702.30
832.81
111.50
10.28%
8.89%
—
181.85
Dividend per sh$
471.74
458.64
436.67
466.51
460.27
506.61
580.64
559.19
551.23
621.71
324.97
6.20%
4.18%
—
12.05
Div yield (avg)%
10.11
10.44
10.37
11.53
13.90
12.06
13.46
14.27
14.16
15.27
11.93
14.16
12.76
85
26.44
Payout ratio%
11.41
11.25
13.01
10.33
12.85
11.63
9.88
8.66
9.12
8.30
3.14
9.12
10.79
38
4.961
Shares (diluted)B
4.838
5.019
4.834
4.876
4.771
5.226
5.029
5.215
5.773
6.216
4.819
5.43%
2.33%
26
8.57
Buyback yield%
30.58
27.91
24.94
25.56
24.47
26.83
25.72
24.10
22.08
19.59
6.10
24.10
25.25
32
1.345
D/E ratiox
1.546
1.562
1.827
2.111
2.481
2.831
2.823
3.193
3.684
4.069
0.586
3.193
2.652
17
773.5
Enterprise value$B
2,318
2,311
2,545
2,960
3,200
3,520
3,930
4,214
4,827
5,630
1,730
11.96%
11.09%
49
3,075
LT debt$B
3,220
3,076
3,453
3,799
3,648
3,801
4,400
4,278
4,770
5,464
3,346
8.41%
6.94%
24
Revenue
$2.918T
0.95%
1.00×
Cost of revenue
$2.042T
0.95%
1.00×
Operating expenses
$522.6B
0.49%
0.96×