1.229
Revenue$B
1.535
1.586
1.568
1.600
1.642
1.686
1.701
1.760
1.764
1.808
1.330
1.94%
1.72%
46
23.07
Revenue growth%
5.77
3.66
3.35
3.23
6.05
8.66
11.03
8.23
5.57
4.87
16.38
8.23
5.67
12
20.40
Gross margin%
6.22
4.18
2.27
2.51
0.40
2.58
3.19
1.13
2.50
4.48
6.45
2.58
2.54
48
20.32
Operating margin%
21.03
19.91
17.55
19.75
18.39
17.88
18.14
21.11
18.81
16.96
2.02
18.14
18.60
56
26.52
Net margin%
18.89
18.54
20.50
18.37
19.63
19.98
19.51
21.22
21.36
20.45
15.91
20.45
19.80
21
25.76
P/E ratio (avg)x
13.64
14.16
13.50
15.08
14.45
15.69
14.57
13.90
13.09
14.30
21.73
14.30
14.23
52
8.896
EV/EBITx
33.31
39.68
45.77
48.17
48.87
58.91
63.53
64.39
63.68
73.43
16.24
63.68
53.89
46
25.30
FCF yield (avg)%
22.40
22.51
21.69
23.44
24.54
25.04
23.08
21.61
18.84
16.47
2.31
21.61
22.45
46
11.16
FCF margin%
0.91
2.93
0.65
2.26
0.40
0.75
0.40
2.06
3.83
6.34
19.68
2.06
1.49
76
0.345
FCF / Net incomex
0.481
0.490
0.496
0.462
0.432
0.492
0.501
0.482
0.492
0.501
1.466
0.492
0.491
14
27.85
ROIC%
20.99
19.72
21.74
21.45
21.33
21.34
21.98
22.44
20.91
18.30
13.47
21.34
21.33
31
10.26
Return on equity%
7.65
6.46
5.06
2.30
2.77
4.87
6.78
6.85
9.00
7.77
11.89
6.85
6.62
79
13.79
Return on assets%
14.06
14.27
16.01
15.07
13.30
14.14
11.69
9.56
9.49
8.05
28.90
9.56
13.68
72
0.79
EPS$
1.13
1.22
1.29
1.26
1.29
1.51
1.55
1.52
1.56
1.64
0.82
4.94%
5.33%
—
6.56
EPS growth%
16.00
15.81
13.80
14.71
17.48
16.66
14.34
11.80
10.21
11.31
27.16
11.80
14.52
44
1.57
Bookvalue per sh$
0.79
0.75
0.66
0.69
0.64
0.63
0.61
0.58
0.51
0.53
1.86
(3.62%)
(3.38%)
—
0.85
FCF per share$
0.34
0.35
0.33
0.32
0.32
0.29
0.31
0.34
0.36
0.39
0.76
4.38%
1.28%
—
0.38
Dividend per sh$
0.44
0.44
0.43
0.41
0.41
0.39
0.43
0.41
0.43
0.48
0.50
3.57%
1.02%
—
8.42
Div yield (avg)%
21.25
21.33
23.27
21.00
22.66
22.04
24.78
24.06
25.58
23.01
23.16
24.06
22.84
58
12.81
Payout ratio%
28.98
30.44
31.61
33.14
35.92
38.18
35.79
37.79
34.86
34.55
20.38
35.79
34.71
48
0.636
Shares (diluted)B
0.766
0.765
0.846
0.779
0.890
0.936
1.052
1.155
1.152
1.118
0.654
4.66%
3.62%
55
28.28
Buyback yield%
24.96
24.34
23.05
20.48
18.07
20.49
21.62
19.68
17.00
19.96
12.69
19.96
20.49
48
1.299
D/E ratiox
0.198
0.178
0.192
0.204
0.182
0.183
0.186
0.185
0.183
0.201
0.246
0.185
0.185
20
667.6
Enterprise value$M
571.6
557.0
582.1
581.6
536.0
465.1
427.7
422.2
395.7
379.4
478.7
(6.68%)
(3.22%)
34
542.1
LT debt$M
889.1
908.2
929.7
843.0
817.2
715.1
679.0
741.5
660.4
669.6
914.1
(3.91%)
(2.02%)
22
Revenue
$1.808B
1.72%
1.00×
Cost of revenue
$1.106B
1.73%
1.00×
Operating expenses
$198.8M
1.47%
0.98×
Goodwill & intangibles
22.16%