0.540
Revenue$B
1.151
1.142
1.172
1.155
1.176
1.170
1.162
1.150
1.150
1.188
0.577
0.21%
0.50%
81
20.68
Revenue growth%
25.14
22.56
22.78
23.64
22.72
20.95
20.06
17.73
16.62
16.77
7.25
17.73
21.75
72
2.26
Gross margin%
9.53
9.35
7.05
5.04
5.18
3.04
0.77
0.40
0.40
0.40
20.50
0.40
4.04
54
4.83
Operating margin%
32.75
31.25
33.58
33.56
35.65
34.91
33.57
35.88
37.16
35.09
21.30
35.09
34.24
45
6.80
Net margin%
14.99
15.06
14.74
15.45
17.74
18.60
19.73
20.45
21.80
21.02
2.52
20.45
18.17
33
8.722
P/E ratio (avg)x
45.06
53.01
55.82
65.18
71.47
69.54
72.17
78.08
90.41
108.7
29.66
78.08
70.50
32
18.84
EV/EBITx
21.78
22.44
22.78
23.27
21.82
23.68
25.60
25.50
23.80
23.14
18.13
23.80
23.21
40
7.76
FCF yield (avg)%
27.91
25.85
23.78
23.30
22.91
21.69
22.77
19.82
17.34
15.08
20.13
19.82
22.84
24
16.80
FCF margin%
21.85
22.58
21.21
20.68
17.88
16.17
16.11
14.20
17.06
16.54
18.48
16.17
17.47
34
1.428
FCF / Net incomex
2.350
2.670
2.703
3.187
3.569
3.453
3.513
3.907
3.732
4.016
1.102
3.732
3.483
87
22.85
ROIC%
13.12
14.63
15.08
16.48
14.63
17.13
19.02
18.78
20.90
21.47
9.43
19.02
16.80
40
8.29
Return on equity%
11.31
10.02
10.46
12.27
14.39
12.89
14.62
14.27
15.76
15.55
11.97
14.62
13.58
47
14.87
Return on assets%
17.54
15.66
16.19
18.50
19.59
20.22
22.94
22.17
20.49
19.08
27.43
20.49
19.33
45
0.80
EPS$
0.67
0.75
0.72
0.72
0.74
0.72
0.71
0.79
0.78
0.81
0.89
1.83%
1.04%
—
4.37
EPS growth%
1.05
0.40
0.40
0.40
0.40
0.40
0.62
2.04
3.26
4.38
7.19
2.04
0.51
59
0.18
Bookvalue per sh$
0.18
0.16
0.16
0.16
0.14
0.15
0.16
0.14
0.12
0.13
0.76
(2.38%)
(3.98%)
—
0.74
FCF per share$
0.26
0.30
0.32
0.34
0.33
0.32
0.33
0.37
0.36
0.38
0.72
2.78%
5.59%
—
0.59
Dividend per sh$
0.53
0.61
0.70
0.73
0.79
0.78
0.75
0.82
0.88
1.04
0.13
5.73%
7.60%
—
8.87
Div yield (avg)%
23.78
24.82
27.73
29.00
30.94
30.65
32.69
33.45
31.16
33.92
13.96
32.69
30.80
43
26.11
Payout ratio%
35.67
36.42
33.84
31.63
29.04
27.90
25.48
25.03
24.73
27.06
12.21
25.48
28.47
38
1.042
Shares (diluted)B
1.080
1.086
0.994
1.054
1.122
1.074
1.032
0.968
0.995
1.066
1.056
(1.01%)
0.22%
56
19.58
Buyback yield%
16.48
15.88
16.05
15.13
12.21
10.67
9.00
11.32
13.43
13.43
4.47
11.32
13.43
31
0.310
D/E ratiox
0.270
0.264
0.254
0.294
0.286
0.280
0.268
0.273
0.313
0.302
1.755
0.280
0.277
14
626.6
Enterprise value$M
272.5
271.0
253.1
271.3
292.4
291.3
318.6
311.9
319.0
303.3
958.0
0.73%
0.60%
12
580.6
LT debt$M
779.7
834.5
801.0
871.5
784.5
721.0
782.4
761.1
687.9
725.3
801.6
(1.56%)
(1.82%)
18
Revenue
$1.188B
0.50%
1.00×
Cost of revenue
$750.1M
0.69%
1.02×
Operating expenses
$118.1M
(0.46%)
0.91×
Goodwill & intangibles
17.81%
Property and equipment
16.27%
Spread over hurdle
20.16%