0.842
Revenue$B
1.528
1.556
1.545
1.513
1.553
1.552
1.580
1.579
1.555
1.562
0.901
0.12%
0.37%
95
14.32
Revenue growth%
3.51
5.94
3.46
4.94
2.39
2.02
3.66
3.97
6.43
5.77
6.76
3.97
3.81
26
23.82
Gross margin%
6.20
6.12
6.32
4.48
3.68
0.99
0.79
1.62
0.71
0.40
21.83
0.79
2.65
32
19.19
Operating margin%
10.77
11.07
13.81
13.38
15.63
14.13
15.93
14.44
13.19
12.24
8.58
14.13
13.60
53
12.42
Net margin%
17.77
17.47
17.64
20.27
18.76
19.11
17.01
15.16
14.75
13.12
12.44
15.16
17.55
93
10.46
P/E ratio (avg)x
17.52
18.74
17.69
20.37
18.96
18.76
20.39
22.44
23.42
23.07
31.80
22.44
19.67
12
12.93
EV/EBITx
29.56
32.22
32.13
35.94
36.68
38.65
36.47
37.92
37.52
34.28
19.59
37.52
36.20
16
20.99
FCF yield (avg)%
9.03
6.89
7.19
7.42
7.80
10.23
12.07
10.52
8.79
7.85
7.92
10.23
8.32
86
2.75
FCF margin%
7.62
8.94
7.00
5.78
4.75
3.67
2.31
5.27
7.95
10.36
27.60
5.27
6.39
75
0.657
FCF / Net incomex
1.324
1.224
1.359
1.263
1.205
1.145
1.269
1.308
1.319
1.254
0.934
1.269
1.266
85
11.81
ROIC%
26.89
28.72
29.96
28.81
28.64
31.47
34.10
34.81
32.63
33.16
26.76
33.16
30.72
22
11.45
Return on equity%
6.41
8.33
7.13
5.29
7.47
9.86
8.60
8.94
7.84
5.55
22.16
8.60
7.66
37
3.86
Return on assets%
0.40
1.96
4.04
2.39
0.78
3.31
1.32
1.55
3.11
3.64
15.05
3.11
2.18
74
6.03
EPS$
1.93
2.09
1.91
1.93
2.07
1.80
1.83
1.81
1.64
1.48
6.66
(6.52%)
(3.89%)
—
9.90
EPS growth%
20.84
19.21
20.28
19.60
19.10
19.96
17.86
20.53
20.73
20.47
11.26
20.47
20.12
52
3.25
Bookvalue per sh$
12.86
12.53
13.69
15.71
18.75
19.02
19.08
22.04
22.45
24.95
7.30
5.88%
8.31%
—
4.00
FCF per share$
10.90
11.83
11.96
12.00
11.43
10.40
11.59
12.55
13.72
12.15
2.68
1.22%
1.36%
—
2.72
Dividend per sh$
4.64
5.22
5.07
5.31
5.99
5.99
6.19
6.01
6.39
6.31
3.37
1.06%
3.31%
—
13.48
Div yield (avg)%
19.37
20.69
21.45
20.60
23.27
22.85
24.74
27.46
30.41
27.67
2.04
27.46
23.06
35
8.69
Payout ratio%
3.00
3.56
3.47
3.95
0.98
3.83
2.79
3.28
4.71
7.61
7.68
3.83
3.52
7
74.16
Shares (diluted)M
85.39
92.95
101.7
98.41
111.7
112.3
112.9
115.7
109.8
118.6
73.26
1.20%
3.23%
78
8.23
Buyback yield%
13.05
15.40
14.07
12.10
10.48
8.94
7.20
6.58
8.90
8.16
18.47
8.16
9.71
8
0.583
D/E ratiox
1.204
1.341
1.401
1.569
1.398
1.574
1.479
1.476
1.379
1.373
0.574
1.476
1.400
32
365.3
Enterprise value$M
748.1
731.1
811.6
836.6
776.8
705.6
758.9
710.9
676.5
630.5
293.1
(4.09%)
(1.22%)
95
1,141
LT debt$M
488.2
515.2
552.2
537.6
590.8
566.2
548.3
597.5
570.3
592.2
655.3
0.05%
3.05%
76
Revenue
$1.562B
0.37%
1.00×
Cost of revenue
$996.6M
0.52%
1.02×
Operating expenses
$264.5M
0.23%
0.99×
Return on capital
110.16%
Spread over hurdle
100.35%