53.15
Revenue$B
106.4
105.6
106.8
104.5
105.1
106.2
105.1
103.3
102.0
103.2
56.95
(0.37%)
(0.20%)
36
7.27
Revenue growth%
0.40
1.38
0.40
2.60
5.35
5.27
5.20
3.09
3.63
1.16
6.07
3.63
2.85
88
16.25
Gross margin%
22.64
23.53
21.25
23.06
25.83
24.62
27.11
29.33
26.86
24.58
5.60
26.86
24.60
75
15.48
Operating margin%
9.39
9.73
7.95
8.08
5.64
5.43
7.43
6.74
9.66
7.64
26.23
7.43
7.79
54
2.76
Net margin%
2.80
2.75
3.75
5.37
4.45
5.83
6.00
5.42
5.04
3.83
15.40
5.42
4.74
35
20.10
P/E ratio (avg)x
11.99
10.91
10.48
9.159
8.199
8.165
8.309
7.514
7.761
7.895
18.58
7.895
8.254
17
29.90
EV/EBITx
21.04
21.95
23.06
19.95
21.25
19.53
17.55
17.13
15.50
13.44
9.287
17.13
19.74
46
21.65
FCF yield (avg)%
18.97
17.36
14.73
12.22
13.18
11.80
12.63
13.02
14.35
15.23
11.41
13.02
13.76
75
26.52
FCF margin%
28.15
30.21
32.54
33.57
36.45
36.11
38.36
35.58
33.15
30.84
14.55
35.58
33.36
65
1.577
FCF / Net incomex
1.699
1.656
1.785
1.539
1.562
1.528
1.549
1.561
1.414
1.225
1.510
1.528
1.555
62
8.64
ROIC%
33.33
35.88
38.42
36.72
37.07
36.41
36.46
34.35
33.64
32.32
9.60
34.35
36.15
28
14.78
Return on equity%
10.01
8.40
11.06
11.53
12.54
11.94
13.93
14.02
11.51
9.39
23.49
11.94
11.52
6
10.33
Return on assets%
24.52
22.99
21.35
23.85
23.15
24.47
22.30
22.42
20.13
18.26
15.69
22.30
22.70
28
0.74
EPS$
1.96
1.97
2.14
2.15
2.10
2.33
2.16
2.07
2.22
2.36
0.76
2.36%
2.41%
—
6.80
EPS growth%
9.63
12.38
9.92
8.61
8.91
10.02
11.35
8.79
11.20
10.76
17.48
10.76
9.97
58
3.10
Bookvalue per sh$
1.18
1.21
1.34
1.43
1.39
1.58
1.73
1.67
1.86
2.14
3.22
9.06%
6.18%
—
0.62
FCF per share$
0.54
0.62
0.68
0.78
0.80
0.86
0.81
0.94
1.05
1.22
2.35
8.69%
8.29%
—
1.24
Dividend per sh$
0.96
1.07
0.97
0.88
0.90
0.80
0.77
0.74
0.65
0.58
1.28
(8.40%)
(4.22%)
—
22.98
Div yield (avg)%
16.08
18.27
18.39
16.38
18.00
17.94
19.43
20.49
18.16
15.58
4.50
18.16
18.08
12
29.34
Payout ratio%
5.73
4.83
3.71
2.52
2.76
5.47
5.37
6.27
3.45
1.57
21.92
5.37
4.27
9
14.75
Shares (diluted)B
22.92
27.32
31.32
34.63
39.65
42.29
47.33
57.28
64.49
66.62
14.51
10.93%
11.12%
38
3.18
Buyback yield%
16.14
17.23
17.53
20.20
18.51
20.58
22.85
21.42
19.90
20.27
17.41
20.58
20.05
32
0.540
D/E ratiox
1.142
1.169
1.228
1.130
1.097
1.037
1.111
1.132
1.085
1.136
0.275
1.111
1.131
74
27.34
Enterprise value$B
62.89
69.81
63.92
67.12
64.06
71.54
67.95
68.15
76.43
73.93
58.55
2.91%
2.00%
31
21.89
LT debt$B
27.20
29.35
29.11
27.55
28.25
30.82
30.79
29.51
32.79
36.88
48.48
5.48%
3.61%
54
Revenue
$103.2B
(0.20%)
1.00×
Cost of revenue
$62.72B
(0.17%)
1.00×
Operating expenses
$16.18B
0.18%
1.04×
Property and equipment
18.11%