0.428
Revenue$B
1.668
1.675
1.693
1.688
1.711
1.776
1.834
1.840
1.878
1.954
0.458
2.69%
1.76%
74
11.83
Revenue growth%
6.82
3.87
1.62
2.79
5.61
3.33
1.00
3.45
2.80
3.11
21.57
3.11
3.22
42
4.70
Gross margin%
26.17
23.68
26.22
29.17
26.71
24.50
25.32
28.17
26.56
24.12
5.16
25.32
26.19
27
18.79
Operating margin%
21.54
22.58
20.71
18.06
19.89
20.72
18.76
16.33
13.80
11.84
18.27
16.33
19.33
69
28.23
Net margin%
20.93
19.40
20.36
21.75
19.93
20.36
22.80
21.25
24.10
23.64
12.38
22.80
21.09
56
25.97
P/E ratio (avg)x
15.04
13.12
11.34
12.02
13.05
13.20
12.35
13.07
14.02
14.32
26.04
13.20
13.10
32
34.99
EV/EBITx
58.56
57.25
61.80
56.51
58.04
63.41
70.11
69.18
72.87
79.36
26.96
70.11
62.60
8
3.20
FCF yield (avg)%
7.74
8.65
8.51
6.96
4.03
6.99
5.59
4.49
7.36
6.44
26.79
6.44
6.97
87
10.41
FCF margin%
14.45
14.79
13.22
15.51
16.50
14.96
17.90
15.46
17.23
17.70
15.89
17.23
15.48
51
0.238
FCF / Net incomex
1.259
1.501
1.790
1.768
1.902
2.075
2.148
2.062
2.101
2.092
0.266
2.092
1.982
90
25.59
ROIC%
13.18
15.34
13.07
13.29
15.18
15.71
15.29
15.74
17.90
19.23
2.84
15.74
15.31
37
29.04
Return on equity%
10.48
9.68
8.49
6.20
4.23
4.57
7.13
5.98
8.77
5.98
2.91
5.98
6.67
8
9.60
Return on assets%
11.63
11.97
12.09
14.82
17.78
18.72
18.19
16.69
18.33
17.04
5.93
18.19
16.87
71
12.63
EPS$
7.37
7.01
7.32
7.11
6.66
6.90
7.36
6.93
7.14
6.74
12.90
0.23%
(0.39%)
—
24.95
EPS growth%
2.05
1.50
0.54
0.40
1.49
3.22
6.05
8.15
8.77
7.61
8.17
7.61
2.64
73
4.51
Bookvalue per sh$
10.00
9.59
8.38
7.76
6.85
6.17
5.59
6.19
5.98
5.35
19.33
(4.82%)
(5.23%)
—
18.61
FCF per share$
4.69
4.13
4.54
4.16
4.05
4.45
4.14
3.68
4.00
4.34
18.54
1.39%
(0.30%)
—
4.18
Dividend per sh$
7.20
7.32
7.41
7.92
7.34
7.58
7.61
6.88
6.36
6.31
2.98
(2.96%)
(2.11%)
—
15.52
Div yield (avg)%
24.30
24.76
27.69
26.90
28.91
27.48
24.63
22.75
24.45
25.99
8.28
24.63
25.37
75
5.15
Payout ratio%
33.71
33.22
35.83
38.36
36.05
33.66
35.67
34.19
35.71
37.80
14.11
35.67
35.69
64
41.55
Shares (diluted)M
50.40
58.93
56.49
61.87
66.88
72.58
70.59
81.23
92.24
108.3
41.60
10.12%
8.88%
63
28.59
Buyback yield%
7.69
7.53
4.85
2.79
1.41
3.35
2.74
3.33
2.26
3.51
12.92
3.33
3.34
74
1.574
D/E ratiox
0.252
0.275
0.288
0.321
0.344
0.334
0.313
0.317
0.305
0.304
1.675
0.313
0.309
50
1.570
Enterprise value$B
0.654
0.683
0.681
0.731
0.709
0.731
0.739
0.687
0.690
0.746
1.511
1.01%
0.50%
32
658.7
LT debt$M
923.9
872.5
849.4
810.2
748.5
757.2
772.6
841.9
937.6
972.2
301.5
5.37%
0.92%
33
Revenue
$1.954B
1.76%
1.00×
Cost of revenue
$1.303B
1.71%
0.99×
Operating expenses
$298.0M
1.68%
0.99×
Goodwill & intangibles
16.03%