1,924
Revenue$B
1,488
1,567
1,721
1,816
1,947
2,111
2,233
2,397
2,580
2,826
2,068
7.74%
7.58%
95
24.25
Revenue growth%
2.49
5.06
2.16
2.34
1.36
0.40
0.40
0.40
3.01
1.86
17.29
0.40
2.01
77
28.13
Gross margin%
16.16
14.05
11.78
10.34
12.40
11.61
12.84
15.46
16.78
18.25
19.07
15.46
13.44
76
26.24
Operating margin%
29.89
27.42
28.26
31.10
29.40
31.96
30.00
30.67
31.05
33.99
27.55
31.05
30.34
82
22.51
Net margin%
3.22
4.31
2.86
4.12
6.46
8.40
6.53
8.36
11.23
10.20
9.71
8.40
6.50
26
30.75
P/E ratio (avg)x
27.47
29.16
27.58
26.96
26.75
28.61
30.15
27.19
28.34
27.65
33.57
28.34
27.61
87
10.74
EV/EBITx
24.22
25.71
27.71
29.24
27.05
24.10
25.20
25.47
25.40
27.38
35.82
25.40
25.59
75
25.93
FCF yield (avg)%
27.17
27.72
27.91
29.24
29.30
30.91
32.38
32.77
34.37
35.65
7.67
32.77
30.11
95
14.13
FCF margin%
22.96
24.11
22.73
25.31
25.09
26.84
25.83
24.12
22.31
24.59
20.12
24.59
24.35
57
1.413
FCF / Net incomex
1.299
1.186
1.115
1.211
1.163
1.197
1.231
1.303
1.252
1.203
1.495
1.231
1.207
62
16.54
ROIC%
23.77
25.87
26.73
26.78
26.61
27.21
28.90
31.33
29.35
28.87
17.01
28.90
26.99
74
22.64
Return on equity%
17.20
15.26
15.44
18.33
20.45
17.72
17.51
14.97
15.86
15.75
2.61
15.86
16.53
28
5.41
Return on assets%
15.08
15.27
16.34
16.05
18.54
19.00
17.99
19.28
21.79
23.72
11.47
19.28
18.27
26
641.00
EPS$
119.86
120.64
124.30
105.92
94.41
98.31
100.69
99.60
91.77
82.49
708.79
(2.66%)
(2.93%)
—
29.95
EPS growth%
18.50
21.14
21.21
23.96
22.00
20.18
21.78
20.09
20.76
18.27
28.08
20.18
20.95
8
189.51
Bookvalue per sh$
883.11
895.96
952.34
938.40
923.66
1,034
1,176
1,389
1,456
1,431
851.53
9.15%
6.52%
—
561.80
FCF per share$
837.15
923.70
1,014
1,022
1,025
1,008
1,008
1,102
1,263
1,311
721.11
5.05%
3.79%
—
389.94
Dividend per sh$
451.43
496.53
489.64
527.41
493.87
450.17
425.30
424.91
481.74
460.76
820.46
(1.38%)
1.50%
—
11.70
Div yield (avg)%
3.85
5.87
3.34
3.26
4.19
5.05
5.55
2.65
2.86
5.44
19.76
5.05
4.02
29
25.03
Payout ratio%
8.14
10.37
12.47
14.46
15.56
16.22
14.84
14.14
11.33
9.40
29.16
14.14
13.30
12
3.196
Shares (diluted)B
4.491
4.667
5.165
5.646
5.624
5.473
6.240
7.169
6.860
7.278
3.052
5.29%
5.49%
45
28.71
Buyback yield%
31.35
31.70
28.80
26.61
24.63
26.26
29.07
26.97
28.44
28.65
26.53
28.44
28.54
80
1.260
D/E ratiox
1.379
1.305
1.405
1.352
1.346
1.547
1.620
1.797
1.917
2.178
1.207
1.797
1.476
7
459.9
Enterprise value$B
1,080
1,276
1,275
1,349
1,438
1,518
1,774
1,821
2,026
2,330
1,969
10.13%
8.49%
43
2,127
LT debt$B
527.9
477.0
534.4
550.2
542.9
501.1
452.6
413.8
453.6
427.5
1,319
(4.67%)
(2.95%)
81
Revenue
$2.826T
7.58%
1.00×
Cost of revenue
$1.628T
7.31%
0.98×
Operating expenses
$617.0B
7.43%
0.99×
Property and equipment
20.75%
Cash and investments
13.48%