0.105
Revenue$B
0.911
0.932
0.979
1.025
1.094
1.164
1.232
1.272
1.302
1.335
0.108
4.07%
4.12%
71
11.57
Revenue growth%
10.04
8.61
8.33
6.53
4.22
3.33
2.16
2.80
3.64
4.64
8.88
3.33
4.43
54
23.50
Gross margin%
31.36
32.38
32.41
35.29
35.52
32.99
31.34
33.30
33.92
36.42
2.23
33.30
33.14
76
24.82
Operating margin%
14.21
12.10
14.30
16.76
14.92
16.72
16.59
13.63
13.88
15.39
4.30
15.39
14.61
35
17.43
Net margin%
3.19
4.94
7.13
9.68
8.73
6.66
5.80
8.61
7.10
9.65
25.68
7.10
7.11
5
34.12
P/E ratio (avg)x
22.12
25.31
27.06
32.03
36.72
37.56
36.27
37.04
42.98
42.73
10.86
37.56
36.50
30
11.81
EV/EBITx
11.64
12.23
14.55
16.63
19.64
23.49
28.13
27.68
28.18
29.43
31.25
28.13
21.56
16
23.62
FCF yield (avg)%
7.37
4.66
3.97
3.94
1.05
0.62
0.71
2.22
4.55
7.11
18.10
2.22
3.95
13
23.92
FCF margin%
4.51
2.92
5.12
4.00
2.66
1.75
1.89
3.86
4.19
1.22
7.48
1.89
3.39
84
0.147
FCF / Net incomex
0.654
0.681
0.708
0.799
0.953
1.127
1.326
1.354
1.402
1.524
1.618
1.354
1.040
11
4.06
ROIC%
20.12
17.22
19.08
17.81
20.57
18.71
20.37
21.84
20.96
23.95
19.76
20.96
20.24
25
7.19
Return on equity%
5.86
6.39
8.61
7.47
10.21
8.27
7.40
5.43
5.02
2.10
25.25
5.43
6.90
20
29.90
Return on assets%
2.37
2.39
0.40
0.40
0.40
2.50
5.22
6.13
7.58
5.50
11.23
5.50
2.44
73
0.39
EPS$
0.47
0.49
0.52
0.52
0.45
0.49
0.52
0.45
0.44
0.39
0.43
(3.03%)
(2.58%)
—
9.18
EPS growth%
23.84
21.50
22.37
23.50
26.00
25.54
24.75
25.21
26.85
24.10
8.13
25.21
24.42
73
0.49
Bookvalue per sh$
0.73
0.74
0.85
0.81
0.79
0.85
0.92
0.91
0.88
0.88
0.29
2.29%
3.20%
—
0.56
FCF per share$
0.27
0.29
0.34
0.34
0.38
0.45
0.52
0.57
0.57
0.56
0.42
8.12%
8.82%
—
0.66
Dividend per sh$
0.18
0.17
0.17
0.16
0.14
0.15
0.15
0.17
0.18
0.19
0.57
5.71%
0.67%
—
19.90
Div yield (avg)%
18.04
15.12
13.28
11.31
11.39
11.95
13.50
15.71
18.00
16.94
11.62
15.71
14.31
35
2.70
Payout ratio%
10.88
10.43
13.23
10.75
13.60
15.50
13.60
14.52
16.26
13.43
25.79
14.52
13.51
93
648.1
Shares (diluted)M
751.8
687.3
680.7
741.4
682.5
667.2
688.0
643.9
635.8
688.1
656.5
0.16%
0.23%
17
4.12
Buyback yield%
20.97
19.25
18.64
16.42
17.83
16.68
14.16
13.60
12.70
10.37
23.74
13.60
16.55
81
0.766
D/E ratiox
2.201
2.157
2.374
2.639
3.042
2.949
3.242
3.458
3.415
3.989
0.875
3.415
2.995
36
341.9
Enterprise value$M
257.2
253.9
275.5
307.8
361.6
378.6
381.2
399.5
450.1
535.3
133.2
8.16%
7.63%
41
0.338
LT debt$B
0.261
0.260
0.263
0.271
0.289
0.298
0.287
0.306
0.332
0.325
1.176
2.37%
1.42%
88
Revenue
$1.335B
4.12%
1.00×
Cost of revenue
$934.4M
4.12%
1.00×
Operating expenses
$277.8M
3.89%
0.98×
Property and equipment
17.62%