1,414
Revenue$B
928.3
976.0
1,015
1,081
1,139
1,231
1,304
1,418
1,518
1,615
1,564
7.23%
6.34%
38
20.55
Revenue growth%
8.73
10.01
12.99
10.79
12.89
15.01
13.68
16.23
15.12
16.94
15.55
15.12
13.34
31
20.49
Gross margin%
15.77
18.15
17.36
17.74
18.38
16.54
17.21
17.96
16.50
15.65
2.46
16.54
17.28
69
12.98
Operating margin%
0.40
2.94
4.28
2.60
1.86
3.39
5.57
6.91
9.49
8.25
10.11
6.91
3.84
65
21.43
Net margin%
18.62
17.02
14.63
15.75
18.64
20.37
22.47
21.73
21.19
19.30
15.96
21.19
18.97
12
16.14
P/E ratio (avg)x
15.37
15.40
14.92
14.79
16.44
17.73
19.07
17.59
15.90
17.80
10.89
17.73
16.17
71
22.04
EV/EBITx
21.92
25.24
29.93
29.43
34.29
33.96
34.47
36.50
37.88
37.44
8.267
36.50
34.12
85
19.78
FCF yield (avg)%
36.20
36.12
35.33
36.23
35.82
37.46
36.84
35.90
37.45
39.45
29.47
37.45
36.22
93
21.69
FCF margin%
11.41
8.92
10.93
12.01
11.74
9.53
10.72
8.40
7.59
9.24
10.32
9.24
10.13
74
0.667
FCF / Net incomex
0.957
1.023
0.968
1.049
1.200
1.176
1.356
1.479
1.589
1.649
1.433
1.479
1.188
23
22.16
ROIC%
0.40
0.40
0.40
0.40
1.51
3.38
5.41
4.52
2.93
5.26
13.15
4.52
2.22
69
14.34
Return on equity%
20.59
20.16
17.31
16.56
19.41
20.26
21.54
23.68
22.60
24.96
26.46
22.60
20.43
28
22.71
Return on assets%
0.40
0.40
3.24
1.63
3.58
6.27
7.95
6.49
9.21
11.25
2.77
7.95
4.92
71
53.08
EPS$
10.11
10.64
12.24
11.61
13.06
13.44
14.06
14.17
14.30
15.48
57.42
3.45%
4.29%
—
14.52
EPS growth%
18.34
19.15
20.28
17.38
14.89
15.25
13.52
14.14
14.85
16.96
26.19
14.85
16.11
71
51.96
Bookvalue per sh$
22.28
24.51
25.86
25.30
23.67
25.48
28.86
29.82
32.54
31.44
32.19
5.84%
4.96%
—
7.70
FCF per share$
18.28
18.61
17.00
17.62
16.99
18.56
17.31
15.24
16.49
16.06
49.62
(1.13%)
(1.30%)
—
20.03
Dividend per sh$
62.27
64.42
70.77
77.18
88.18
96.43
106.58
120.88
142.18
143.57
43.21
10.24%
8.50%
—
16.29
Div yield (avg)%
10.17
12.76
13.80
14.72
16.58
13.89
12.51
11.04
9.17
11.71
23.34
11.71
12.64
51
9.04
Payout ratio%
19.60
17.85
19.26
19.79
20.25
17.87
15.06
17.85
16.63
17.21
10.03
17.21
17.86
37
8.199
Shares (diluted)B
14.21
15.64
16.74
15.97
17.47
19.77
19.09
22.54
25.44
27.85
8.309
9.77%
8.68%
81
16.27
Buyback yield%
11.66
11.50
9.75
9.33
7.47
10.08
11.17
9.25
6.89
8.51
19.68
9.25
9.54
89
0.344
D/E ratiox
1.480
1.563
1.572
1.783
1.844
1.955
2.182
2.212
2.483
2.685
0.258
2.212
1.900
52
531.8
Enterprise value$B
1,139
1,317
1,465
1,364
1,411
1,395
1,308
1,373
1,279
1,310
295.2
(1.48%)
2.41%
38
1,091
LT debt$B
380.1
451.2
475.3
541.7
570.5
653.6
741.4
808.9
896.9
870.6
80.35
8.82%
10.62%
78
Revenue
$1.615T
6.34%
1.00×
Cost of revenue
$934.5B
6.46%
1.01×
Operating expenses
$185.0B
5.24%
0.90×
Goodwill & intangibles
17.62%