0.252
Revenue$B
1.049
1.046
1.054
1.053
1.044
1.053
1.045
1.041
1.057
1.081
0.277
0.70%
0.31%
66
3.45
Revenue growth%
2.88
2.75
1.34
0.40
0.40
1.80
2.17
0.40
0.40
0.40
10.19
0.40
0.87
7
13.37
Gross margin%
13.40
15.88
13.26
15.00
14.68
16.39
16.31
19.26
18.73
20.97
27.34
18.73
16.10
24
21.33
Operating margin%
11.21
8.30
10.65
10.59
11.48
13.64
13.86
11.52
10.24
11.46
27.93
11.52
11.34
20
21.61
Net margin%
25.24
23.28
25.42
24.04
24.35
21.90
19.34
22.10
20.52
22.89
12.54
21.90
23.08
29
22.96
P/E ratio (avg)x
40.09
42.69
43.40
48.54
44.53
50.47
55.54
55.82
53.50
52.54
19.36
53.50
49.51
50
17.33
EV/EBITx
42.34
41.95
42.22
44.26
48.38
47.12
47.03
46.93
44.56
41.95
19.50
46.93
44.41
17
14.95
FCF yield (avg)%
9.14
11.76
9.52
7.19
4.77
5.78
6.37
3.45
1.93
2.19
10.40
3.45
6.07
51
11.52
FCF margin%
6.27
8.37
5.95
6.63
8.86
11.01
8.38
10.82
11.24
10.27
21.19
10.82
8.62
55
0.557
FCF / Net incomex
1.493
1.499
1.559
1.664
1.912
2.007
2.179
2.388
2.544
2.767
0.903
2.388
1.960
91
2.51
ROIC%
22.35
21.67
23.30
20.73
23.08
23.33
22.04
20.47
20.78
19.20
8.51
20.78
21.85
84
25.07
Return on equity%
20.71
19.51
20.82
22.59
25.44
26.34
28.26
26.02
27.51
25.37
11.70
26.34
25.40
40
2.15
Return on assets%
16.40
14.87
13.03
10.29
8.64
8.27
6.22
8.52
10.17
12.15
22.56
8.52
10.23
67
1.28
EPS$
0.63
0.62
0.65
0.74
0.70
0.76
0.83
0.78
0.90
0.99
1.33
7.12%
3.86%
—
7.63
EPS growth%
2.29
3.08
0.40
2.98
1.79
1.69
1.61
2.45
3.39
6.23
29.52
2.45
2.37
66
0.52
Bookvalue per sh$
1.27
1.30
1.45
1.67
1.93
2.25
2.49
2.35
2.58
3.00
0.66
9.25%
10.77%
—
1.28
FCF per share$
0.54
0.57
0.57
0.60
0.57
0.58
0.63
0.73
0.80
0.79
0.31
6.68%
5.31%
—
0.86
Dividend per sh$
0.72
0.74
0.78
0.70
0.68
0.61
0.61
0.64
0.59
0.64
0.92
(1.32%)
(1.91%)
—
14.63
Div yield (avg)%
0.40
0.99
0.40
0.40
0.81
0.40
0.40
2.32
3.46
0.89
25.20
0.89
0.60
7
24.77
Payout ratio%
23.53
24.28
25.98
23.67
23.96
24.27
22.73
25.28
22.97
20.55
26.70
22.97
23.82
43
445.3
Shares (diluted)M
416.9
394.4
414.8
454.4
487.9
448.2
452.9
417.2
451.2
405.1
446.8
(3.65%)
(1.22%)
45
11.98
Buyback yield%
1.96
3.23
1.06
0.40
0.40
0.40
2.11
3.05
1.07
1.18
13.03
1.18
1.12
46
1.516
D/E ratiox
0.586
0.534
0.558
0.550
0.471
0.472
0.450
0.424
0.370
0.377
1.295
0.424
0.471
80
199.3
Enterprise value$M
167.4
177.1
167.9
169.0
168.0
168.9
169.1
186.7
198.7
190.5
274.9
2.54%
1.42%
44
865.9
LT debt$M
466.5
473.8
415.2
413.4
366.5
359.3
367.4
353.4
372.6
344.5
904.2
(1.23%)
(4.31%)
29
Revenue
$1.081B
0.31%
1.00×
Cost of revenue
$733.2M
0.26%
1.00×
Operating expenses
$240.6M
0.52%
1.02×
Property and equipment
17.88%
Goodwill & intangibles
15.28%
Spread over hurdle
54.21%