1.142
Revenue$B
1.588
1.630
1.631
1.661
1.660
1.658
1.682
1.719
1.692
1.708
1.264
0.57%
0.84%
5
12.82
Revenue growth%
17.87
16.81
18.95
18.01
17.18
16.38
17.19
17.26
19.52
19.16
28.62
17.26
17.56
32
12.36
Gross margin%
7.77
7.41
8.56
8.83
10.93
11.58
11.28
10.39
8.48
7.98
27.13
10.39
8.70
25
5.00
Operating margin%
25.36
25.26
23.09
21.19
23.03
23.12
20.43
22.73
24.07
24.91
15.36
23.12
23.11
54
29.82
Net margin%
16.77
19.34
20.54
19.65
17.91
19.22
20.82
22.90
25.24
24.64
27.55
22.90
20.09
49
19.55
P/E ratio (avg)x
9.006
9.656
11.13
12.42
12.62
14.75
16.75
17.76
18.60
19.97
8.315
17.76
13.68
67
30.28
EV/EBITx
10.12
8.898
8.573
8.856
8.372
7.361
6.695
7.376
7.387
6.855
9.109
7.361
7.879
71
5.21
FCF yield (avg)%
8.69
10.94
8.74
10.91
9.07
9.96
12.10
13.01
13.99
12.14
9.30
12.14
10.93
28
19.98
FCF margin%
15.21
15.42
12.67
12.22
12.82
10.76
13.09
11.85
11.18
8.38
18.34
11.18
12.45
85
0.357
FCF / Net incomex
1.924
2.207
2.202
2.478
2.752
3.021
2.852
3.190
3.032
3.465
0.700
3.032
2.802
20
19.73
ROIC%
15.10
12.64
12.28
13.87
15.42
14.49
14.59
13.89
11.67
12.83
9.25
13.89
13.88
15
19.36
Return on equity%
17.81
17.39
19.98
19.38
19.45
17.09
14.19
12.24
9.92
12.18
7.93
12.24
17.24
45
14.90
Return on assets%
17.93
14.98
16.81
18.44
16.31
13.58
14.84
15.68
14.72
14.50
2.57
14.72
15.33
67
0.53
EPS$
0.51
0.54
0.57
0.65
0.73
0.75
0.89
1.02
1.20
1.22
0.55
10.84%
9.37%
—
3.96
EPS growth%
1.54
0.40
1.14
0.48
3.01
0.45
3.06
1.17
0.40
3.28
29.01
1.17
1.15
69
0.74
Bookvalue per sh$
3.71
3.61
4.07
4.30
4.65
4.61
4.76
4.96
5.46
5.43
1.22
3.12%
5.55%
—
0.86
FCF per share$
1.86
2.01
2.15
2.10
2.08
2.32
2.53
2.48
2.56
2.67
1.21
5.15%
3.09%
—
0.92
Dividend per sh$
0.56
0.61
0.58
0.60
0.65
0.67
0.62
0.62
0.60
0.55
0.49
(3.12%)
1.02%
—
18.31
Div yield (avg)%
8.22
10.40
10.36
12.43
12.42
10.28
8.35
10.92
13.65
12.63
5.82
10.92
10.66
7
22.97
Payout ratio%
14.96
12.90
10.59
10.04
12.06
11.01
10.56
11.00
11.92
13.77
26.64
11.01
11.46
63
236.0
Shares (diluted)M
229.7
198.8
178.2
189.1
168.5
145.9
141.8
136.8
136.3
124.7
230.8
(5.83%)
(5.90%)
13
6.48
Buyback yield%
2.86
1.52
0.40
1.45
0.40
0.40
1.72
0.40
0.40
0.40
8.04
0.40
0.40
32
1.128
D/E ratiox
1.621
1.613
1.574
1.609
1.554
1.466
1.598
1.510
1.442
1.510
0.704
1.510
1.564
38
1,002
Enterprise value$M
513.8
540.8
515.9
499.8
488.0
536.9
606.3
647.4
667.4
601.7
74.52
4.28%
1.47%
94
369.7
LT debt$M
370.7
403.2
344.7
328.4
285.0
304.4
281.0
284.0
279.6
256.5
332.0
(2.08%)
(4.64%)
78
Revenue
$1.708B
0.84%
1.00×
Cost of revenue
$1.196B
0.84%
1.00×
Operating expenses
$263.2M
1.06%
1.02×
Cash and investments
16.12%