0.237
Revenue$B
1.250
1.240
1.269
1.266
1.249
1.232
1.226
1.258
1.280
1.302
0.253
0.84%
0.37%
72
12.88
Revenue growth%
18.49
19.53
22.38
22.38
19.42
17.63
20.47
19.24
17.67
16.43
3.85
17.67
19.33
83
13.51
Gross margin%
27.97
29.30
27.61
24.83
22.55
22.60
25.03
25.37
26.16
27.11
18.55
25.37
25.77
60
29.68
Operating margin%
14.81
13.87
15.99
18.92
18.21
18.26
18.22
19.71
19.83
22.57
5.30
19.71
18.24
49
21.48
Net margin%
1.79
1.87
0.40
1.54
1.53
1.48
3.24
4.51
2.52
4.05
9.98
3.24
1.83
22
16.90
P/E ratio (avg)x
9.749
10.93
10.88
12.76
14.27
13.73
15.38
15.94
15.80
15.77
32.17
15.77
14.00
37
36.29
EV/EBITx
8.848
9.838
11.03
11.14
11.94
11.43
13.27
13.15
15.21
16.61
16.18
13.27
11.69
85
22.33
FCF yield (avg)%
8.65
7.41
6.40
5.00
2.60
4.91
2.14
0.40
0.40
0.40
14.29
0.40
3.76
21
26.42
FCF margin%
15.75
16.10
15.17
17.74
19.13
20.53
21.08
22.94
24.57
25.91
15.87
22.94
19.83
25
0.406
FCF / Net incomex
1.110
1.167
1.227
1.198
1.337
1.338
1.539
1.783
1.692
1.637
0.479
1.637
1.338
34
2.20
ROIC%
24.49
21.49
21.16
22.40
24.05
25.38
23.04
25.05
24.32
25.47
18.80
25.05
24.19
47
22.97
Return on equity%
6.51
4.37
2.68
5.41
4.22
4.64
5.69
7.43
6.78
5.85
19.72
5.85
5.55
33
6.42
Return on assets%
25.85
23.24
23.84
21.07
19.31
18.98
20.69
18.93
18.15
17.46
4.63
18.93
20.00
58
2.01
EPS$
1.85
2.08
2.33
2.29
2.24
2.27
2.46
2.37
2.37
2.55
2.19
2.59%
4.36%
—
15.83
EPS growth%
25.13
25.08
26.02
28.93
31.68
28.72
26.46
24.33
21.67
19.23
8.10
24.33
25.58
70
3.05
Bookvalue per sh$
4.58
5.37
6.01
6.70
7.91
7.62
7.51
8.56
9.22
10.98
3.52
6.79%
10.93%
—
0.79
FCF per share$
0.54
0.56
0.57
0.55
0.59
0.59
0.58
0.57
0.50
0.53
2.87
(1.99%)
0.31%
—
2.60
Dividend per sh$
3.53
3.87
3.75
3.55
3.67
3.86
4.26
4.56
4.86
4.37
2.72
3.56%
2.54%
—
19.11
Div yield (avg)%
20.34
19.05
18.08
17.13
19.48
21.75
21.35
19.16
21.35
23.38
12.31
21.35
19.91
71
27.74
Payout ratio%
28.99
31.16
32.72
32.38
32.06
34.72
34.34
32.97
34.91
35.89
8.35
34.72
32.85
35
144.5
Shares (diluted)M
102.5
95.24
91.56
100.2
96.46
93.82
96.78
98.51
96.01
82.61
141.8
(3.05%)
(2.38%)
91
7.07
Buyback yield%
24.82
25.82
24.40
25.72
24.23
26.94
24.33
21.33
18.55
20.47
21.64
21.33
24.36
31
1.178
D/E ratiox
1.245
1.233
1.183
1.220
1.328
1.511
1.400
1.459
1.635
1.667
0.587
1.511
1.364
7
0.248
Enterprise value$B
0.843
0.912
0.931
0.947
0.972
1.148
1.261
1.468
1.417
1.632
0.337
10.92%
8.12%
17
935.7
LT debt$M
662.4
612.3
572.0
613.5
570.4
631.1
690.1
678.3
604.9
557.0
487.7
(0.47%)
(2.28%)
35
Revenue
$1.302B
0.37%
1.00×
Cost of revenue
$757.0M
0.19%
0.98×
Operating expenses
$220.6M
0.38%
1.00×
Goodwill & intangibles
15.94%