169.6
Revenue$B
659.7
675.2
680.2
693.6
681.3
701.8
696.9
702.8
701.0
714.3
177.3
0.95%
1.08%
94
29.27
Revenue growth%
11.34
9.68
10.54
10.96
10.31
10.14
7.33
6.75
4.97
4.02
11.63
6.75
9.91
44
28.19
Gross margin%
8.20
7.30
5.95
3.87
3.35
3.85
3.83
6.30
4.54
4.12
14.39
4.12
4.33
70
2.78
Operating margin%
24.39
22.67
23.29
20.35
18.01
18.77
16.69
14.99
14.95
16.04
4.70
16.04
18.39
48
22.59
Net margin%
23.12
22.85
20.81
19.41
21.56
22.90
22.64
21.14
19.71
18.98
12.67
21.14
21.35
43
11.90
P/E ratio (avg)x
14.00
13.55
14.07
12.49
13.01
12.66
13.83
14.19
15.20
16.24
16.44
14.19
13.92
12
25.83
EV/EBITx
12.46
13.30
12.58
13.34
13.33
15.13
16.57
18.27
18.66
18.99
27.08
18.27
14.23
14
14.46
FCF yield (avg)%
7.35
6.19
3.29
1.53
2.22
4.26
3.66
4.71
6.08
5.00
27.76
4.71
4.49
9
7.59
FCF margin%
13.69
16.62
14.23
17.15
16.24
15.15
16.75
19.55
18.33
20.58
24.49
18.33
16.68
44
1.282
FCF / Net incomex
1.380
1.314
1.357
1.255
1.153
1.056
1.176
1.271
1.177
1.106
1.487
1.176
1.216
60
25.74
ROIC%
13.36
13.93
12.67
13.41
13.56
12.35
11.28
11.49
12.81
15.13
18.14
12.35
13.08
69
16.05
Return on equity%
1.12
2.45
1.32
3.74
2.88
4.93
3.47
2.46
3.77
2.23
15.74
3.47
2.67
80
17.14
Return on assets%
24.69
26.57
25.34
27.37
26.40
28.26
25.98
22.99
23.22
22.61
7.78
23.22
25.66
12
6.83
EPS$
3.47
3.51
3.79
4.09
4.37
4.02
3.57
3.14
2.82
2.98
7.19
(7.40%)
(2.06%)
—
4.54
EPS growth%
19.67
18.69
17.23
18.81
18.68
20.27
20.92
18.27
16.55
15.53
10.97
18.27
18.68
52
8.64
Bookvalue per sh$
13.34
12.98
13.81
14.98
15.86
17.41
18.97
18.08
17.43
16.23
1.30
0.46%
1.60%
—
2.07
FCF per share$
3.00
3.15
3.40
3.55
3.83
4.11
3.81
4.14
3.81
3.56
2.29
(1.46%)
0.38%
—
5.15
Dividend per sh$
12.90
13.08
13.01
14.17
16.51
19.18
21.07
23.33
25.41
29.35
6.95
12.20%
9.87%
—
10.20
Div yield (avg)%
26.64
26.17
28.66
31.52
33.10
30.68
30.32
31.87
33.41
32.79
2.16
31.87
31.10
39
11.81
Payout ratio%
0.40
0.40
1.46
0.40
0.40
0.40
0.41
0.40
0.40
0.40
15.86
0.40
0.40
39
51.13
Shares (diluted)B
51.63
56.74
54.08
53.03
52.32
51.87
53.26
58.37
61.03
68.85
50.65
5.64%
2.70%
14
22.12
Buyback yield%
19.72
19.48
21.69
20.58
19.26
22.16
25.01
22.51
19.99
20.41
4.54
22.16
20.50
82
1.612
D/E ratiox
1.528
1.649
1.898
1.754
1.943
1.784
2.042
1.915
1.968
1.873
1.182
1.915
1.886
61
57.72
Enterprise value$B
540.6
513.2
495.5
460.5
434.1
452.3
394.7
414.3
360.1
334.5
357.1
(5.08%)
(5.29%)
67
803.6
LT debt$B
116.3
129.2
130.6
151.7
176.3
203.7
218.2
248.7
289.9
312.2
584.1
12.10%
12.18%
94
Revenue
$714.3B
1.08%
1.00×
Cost of revenue
$464.1B
1.16%
1.01×
Operating expenses
$164.6B
0.88%
0.98×
Goodwill & intangibles
14.07%