0.357
Revenue$B
3.047
3.158
3.273
3.467
3.601
3.800
3.951
4.143
4.230
4.355
0.391
3.88%
3.81%
28
25.19
Revenue growth%
0.40
1.00
0.40
2.42
4.03
6.39
5.03
5.40
6.16
4.54
16.86
5.40
4.28
39
7.43
Gross margin%
21.23
23.52
25.20
24.09
25.96
24.31
23.28
24.94
24.05
25.88
29.96
24.31
24.20
63
11.64
Operating margin%
3.59
3.80
3.10
1.02
0.40
1.18
4.13
1.85
0.40
0.40
5.37
1.18
1.52
75
5.73
Net margin%
22.15
19.58
18.08
18.24
15.90
13.38
10.74
10.67
13.54
12.88
6.63
12.88
14.72
66
22.85
P/E ratio (avg)x
17.12
15.10
15.99
17.02
15.77
14.46
14.71
15.53
15.90
14.03
9.227
14.71
15.65
18
27.43
EV/EBITx
13.99
15.43
16.26
18.54
17.17
15.83
17.40
17.91
17.28
16.02
34.83
17.28
16.72
63
15.07
FCF yield (avg)%
20.52
18.72
21.15
22.88
25.57
27.27
27.28
26.67
23.89
25.29
28.16
26.67
24.59
81
11.94
FCF margin%
20.01
20.29
22.79
21.74
21.05
18.52
21.35
22.12
21.17
22.90
10.64
21.35
21.26
57
0.944
FCF / Net incomex
2.054
2.098
2.138
2.254
2.616
2.771
3.003
3.026
3.231
3.644
0.649
3.026
2.694
65
23.12
ROIC%
9.37
6.61
5.83
3.00
3.24
6.01
7.72
5.45
8.16
5.91
6.09
6.01
5.96
92
27.77
Return on equity%
4.19
5.44
2.52
2.88
5.81
4.31
1.44
1.56
0.40
0.40
25.48
1.44
2.70
78
12.58
Return on assets%
28.22
31.08
31.26
28.83
27.20
25.94
28.74
26.64
26.46
24.16
21.86
26.46
27.71
58
46.18
EPS$
15.23
15.86
14.56
12.44
10.49
10.57
9.22
9.84
8.57
7.40
50.40
(6.73%)
(8.05%)
—
14.45
EPS growth%
5.67
5.51
4.31
6.48
7.68
6.22
7.11
5.07
3.20
0.88
14.34
5.07
5.59
23
41.31
Bookvalue per sh$
102.25
105.48
119.81
142.72
170.13
173.67
172.34
165.12
174.41
187.12
45.24
1.92%
7.05%
—
28.97
FCF per share$
29.89
32.88
38.05
44.95
45.32
53.73
63.85
68.47
67.16
78.19
34.68
11.53%
11.87%
—
40.09
Dividend per sh$
91.39
89.18
96.55
98.12
108.10
122.32
128.62
133.42
145.15
153.25
15.67
7.23%
5.72%
—
25.32
Div yield (avg)%
17.51
18.62
21.17
22.05
19.18
22.03
22.23
21.58
24.17
24.54
26.39
22.23
21.80
68
11.14
Payout ratio%
15.09
14.88
13.69
15.80
14.95
12.73
12.11
13.76
14.22
13.65
14.67
13.65
13.99
46
59.48
Shares (diluted)M
56.60
60.45
55.25
59.58
55.68
51.45
52.61
56.54
57.65
51.48
60.71
(1.56%)
(0.51%)
83
11.28
Buyback yield%
7.05
7.02
4.28
4.05
3.94
2.61
2.57
3.40
1.69
1.17
3.04
2.57
3.67
87
1.104
D/E ratiox
1.959
1.880
1.804
1.945
1.764
1.730
1.663
1.661
1.818
1.986
1.131
1.730
1.811
65
0.537
Enterprise value$B
1.287
1.187
1.081
1.015
0.881
0.882
0.910
0.946
0.899
0.778
4.848
(2.45%)
(6.23%)
49
4.371
LT debt$B
3.722
3.794
4.315
5.035
5.316
6.026
6.732
7.625
8.741
9.174
2.802
11.53%
10.60%
15
Revenue
$4.355B
3.81%
1.00×
Cost of revenue
$2.545B
3.86%
1.00×
Operating expenses
$887.9M
3.30%
0.95×
Property and equipment
14.13%