1.144
Revenue$B
1.222
1.211
1.208
1.233
1.265
1.260
1.256
1.278
1.303
1.290
1.218
0.39%
0.39%
67
29.77
Revenue growth%
9.61
8.06
6.08
8.64
9.71
11.60
13.86
15.78
16.43
19.31
10.23
15.78
10.66
62
6.96
Gross margin%
24.32
27.29
26.01
23.16
23.92
21.77
19.78
18.96
21.86
19.59
20.26
19.78
22.51
57
19.60
Operating margin%
7.40
4.44
6.19
3.74
0.83
2.01
0.93
0.40
0.40
0.40
16.43
0.40
1.47
85
29.69
Net margin%
5.44
8.30
5.74
5.26
7.60
7.53
4.60
3.32
5.05
2.66
17.21
4.60
5.35
58
13.01
P/E ratio (avg)x
13.94
16.20
19.13
21.11
23.58
22.65
22.15
25.69
26.54
30.86
21.47
25.69
22.40
51
37.97
EV/EBITx
14.32
15.53
17.92
19.35
19.01
22.32
23.67
24.92
29.32
29.01
31.38
24.92
20.83
20
22.49
FCF yield (avg)%
30.11
29.08
27.26
25.57
25.68
28.40
30.42
32.57
33.30
31.24
22.94
31.24
29.59
25
15.87
FCF margin%
0.40
1.06
3.80
3.25
3.31
4.97
3.74
4.72
4.54
4.38
21.82
4.54
3.77
40
0.194
FCF / Net incomex
1.362
1.478
1.722
1.719
1.991
2.369
2.677
3.207
3.807
3.973
1.512
3.207
2.180
33
11.90
ROIC%
6.95
7.22
5.25
6.49
4.54
3.64
2.32
4.29
2.19
2.82
9.25
2.82
4.41
5
10.06
Return on equity%
23.78
21.13
21.03
22.79
21.13
22.21
22.86
20.72
20.91
23.61
3.77
22.21
21.67
22
22.88
Return on assets%
16.37
17.87
19.38
20.14
18.08
17.98
17.73
17.07
17.02
16.34
2.82
17.07
17.80
63
2.68
EPS$
1.13
1.14
1.21
1.20
1.22
1.35
1.39
1.33
1.45
1.33
2.95
1.75%
1.11%
—
13.82
EPS growth%
5.88
5.22
4.00
1.54
3.52
3.92
2.01
0.40
1.26
0.42
25.98
1.26
2.76
40
1.60
Bookvalue per sh$
9.23
9.25
10.94
10.76
12.54
12.56
14.26
16.55
19.07
20.83
2.24
10.68%
9.50%
—
5.52
FCF per share$
4.31
4.23
4.43
4.11
3.67
3.25
3.38
3.25
3.40
3.03
1.49
(3.77%)
(4.30%)
—
3.96
Dividend per sh$
7.44
7.57
8.77
8.58
8.54
8.41
8.75
9.77
9.46
9.49
2.82
2.11%
2.64%
—
27.73
Div yield (avg)%
16.94
17.12
15.98
17.85
20.70
22.63
25.34
24.60
24.34
22.58
5.93
24.34
21.64
91
22.97
Payout ratio%
17.81
17.22
16.54
17.90
16.35
16.89
17.46
17.92
20.40
18.21
21.59
17.92
17.63
71
99.68
Shares (diluted)M
83.38
89.45
76.80
82.01
78.66
85.71
77.62
78.48
80.42
79.74
99.25
0.27%
0.21%
11
6.83
Buyback yield%
21.91
22.73
20.65
21.70
24.06
25.36
23.63
23.96
22.65
22.28
2.47
23.63
22.69
87
0.116
D/E ratiox
1.195
1.274
1.392
1.338
1.417
1.544
1.671
1.787
1.827
1.724
0.491
1.724
1.480
35
0.547
Enterprise value$B
0.805
0.936
1.050
1.234
1.175
1.278
1.482
1.676
1.581
1.791
1.423
8.80%
9.76%
79
1.431
LT debt$B
1.047
1.014
0.977
1.032
1.016
1.007
1.064
1.144
1.284
1.525
1.253
8.46%
4.67%
26
Revenue
$1.290B
0.39%
1.00×
Cost of revenue
$616.4M
0.37%
1.00×
Operating expenses
$292.5M
0.03%
0.96×
Goodwill & intangibles
18.56%
Spread over hurdle
31.72%