1.873
Revenue$B
1.260
1.326
1.373
1.452
1.526
1.593
1.707
1.777
1.882
1.963
1.968
5.17%
5.13%
66
23.24
Revenue growth%
11.34
8.41
10.26
7.58
4.97
3.18
1.59
3.57
0.86
3.29
27.13
3.18
4.27
83
20.35
Gross margin%
18.96
19.28
20.14
21.85
21.78
19.36
18.96
19.35
17.60
19.94
25.61
19.35
19.36
87
24.80
Operating margin%
7.73
10.46
13.15
13.57
16.37
17.35
17.72
17.47
15.79
14.56
11.61
17.35
15.18
33
23.36
Net margin%
12.90
12.07
11.74
13.70
16.48
17.25
16.76
14.47
16.62
14.50
22.67
16.62
14.49
85
28.12
P/E ratio (avg)x
20.22
20.36
21.76
23.20
23.08
24.42
26.58
30.09
29.90
34.86
27.41
29.90
23.81
77
14.93
EV/EBITx
14.29
13.94
13.27
13.13
12.20
11.04
11.08
10.41
10.76
10.01
19.42
10.76
11.64
92
19.92
FCF yield (avg)%
3.60
4.53
2.82
2.43
1.47
0.40
3.33
5.19
7.93
6.55
23.85
5.19
3.46
40
5.23
FCF margin%
1.98
0.71
1.95
0.40
0.40
2.08
1.96
1.26
0.40
1.64
23.43
1.64
1.45
22
0.256
FCF / Net incomex
1.034
1.064
1.091
1.273
1.446
1.487
1.620
1.561
1.479
1.483
0.469
1.487
1.462
41
19.83
ROIC%
34.44
33.90
34.59
35.46
35.15
33.92
33.85
35.82
33.77
35.52
16.89
33.92
34.51
25
25.20
Return on equity%
7.52
8.93
10.90
13.18
10.87
13.78
15.37
15.43
17.68
20.12
15.77
15.43
13.48
8
14.70
Return on assets%
22.64
19.64
19.35
19.50
19.57
21.11
18.16
19.80
18.08
17.06
27.20
18.16
19.53
61
0.07
EPS$
0.05
0.04
0.05
0.05
0.05
0.04
0.04
0.04
0.03
0.04
0.07
(6.48%)
(2.43%)
—
25.16
EPS growth%
11.18
13.10
12.24
12.28
13.88
15.14
16.32
18.03
19.52
17.30
5.75
17.30
14.51
13
0.02
Bookvalue per sh$
0.08
0.07
0.08
0.08
0.08
0.07
0.07
0.06
0.06
0.05
0.10
(9.58%)
(5.31%)
—
0.04
FCF per share$
0.13
0.13
0.13
0.12
0.13
0.15
0.17
0.17
0.18
0.20
0.12
8.97%
5.78%
—
0.13
Dividend per sh$
0.05
0.05
0.05
0.06
0.06
0.07
0.08
0.08
0.09
0.10
0.06
9.46%
7.70%
—
16.99
Div yield (avg)%
16.56
13.71
16.36
19.13
17.06
16.24
18.42
17.18
14.61
16.45
3.31
16.45
16.50
75
29.48
Payout ratio%
35.93
33.90
32.14
29.98
29.08
32.05
33.70
30.88
33.70
34.27
4.90
33.70
32.92
93
4.427
Shares (diluted)B
5.209
5.772
5.668
6.363
6.970
7.383
7.388
7.160
7.224
7.295
4.627
0.92%
3.77%
14
14.02
Buyback yield%
18.07
15.09
13.64
16.52
17.12
18.94
16.18
15.43
16.83
17.82
24.15
16.83
16.67
18
0.928
D/E ratiox
0.631
0.594
0.518
0.564
0.544
0.464
0.401
0.368
0.317
0.279
1.604
0.368
0.491
78
1,355
Enterprise value$M
559.1
608.9
657.6
604.9
603.9
599.1
546.1
600.5
646.8
585.2
197.4
(0.63%)
(0.62%)
93
0.355
LT debt$B
0.251
0.247
0.246
0.247
0.244
0.293
0.347
0.379
0.454
0.508
1.515
15.84%
8.67%
25
Revenue
$1.963B
5.13%
1.00×
Cost of revenue
$1.311B
5.18%
1.00×
Operating expenses
$263.9M
5.46%
1.03×
Property and equipment
16.46%