0.978
Revenue$B
1.363
1.500
1.596
1.764
1.915
2.067
2.224
2.419
2.578
2.807
1.047
7.94%
8.56%
28
9.73
Revenue growth%
24.34
24.66
23.00
21.61
22.64
24.49
23.72
21.42
21.09
19.52
21.91
21.42
22.82
90
26.99
Gross margin%
14.26
14.18
11.65
9.83
11.74
14.00
13.95
15.02
14.08
11.97
15.16
14.00
13.98
60
7.27
Operating margin%
29.20
28.69
31.35
32.75
31.77
31.55
34.09
36.96
36.89
36.44
29.67
36.44
32.26
75
19.91
Net margin%
19.38
20.19
22.66
21.15
22.58
23.63
24.44
23.93
21.99
19.11
11.13
23.63
22.29
78
11.91
P/E ratio (avg)x
34.66
30.39
27.31
27.84
28.22
29.60
26.89
28.60
28.84
28.24
31.72
28.60
28.42
44
10.95
EV/EBITx
38.85
38.19
36.89
35.05
40.49
43.84
47.03
50.11
48.61
49.74
26.30
48.61
42.16
52
8.86
FCF yield (avg)%
25.99
28.53
26.02
26.93
26.70
26.17
29.05
27.37
30.27
27.49
7.30
27.49
27.15
82
8.34
FCF margin%
11.82
14.16
15.62
13.78
14.70
15.80
18.63
16.37
18.43
15.68
21.57
16.37
15.65
33
1.336
FCF / Net incomex
1.704
1.739
2.056
2.222
2.306
2.517
2.691
2.920
3.359
3.266
1.293
2.920
2.411
43
22.14
ROIC%
9.98
8.69
9.97
9.00
11.33
8.78
6.89
5.63
7.03
6.89
14.28
6.89
8.74
62
4.61
Return on equity%
15.17
12.20
12.18
11.86
9.74
11.18
10.53
11.23
9.99
9.95
4.26
10.53
11.20
19
16.18
Return on assets%
18.13
17.70
17.25
15.63
15.66
17.99
20.80
22.06
19.86
18.54
7.13
19.86
18.06
29
0.08
EPS$
0.09
0.10
0.12
0.11
0.13
0.12
0.12
0.13
0.14
0.16
0.08
4.45%
6.11%
—
4.15
EPS growth%
17.63
15.95
17.63
17.15
17.89
15.09
12.68
14.17
11.90
13.23
3.08
13.23
15.52
75
0.03
Bookvalue per sh$
0.06
0.07
0.07
0.06
0.06
0.07
0.07
0.06
0.06
0.06
0.03
(1.68%)
(1.59%)
—
0.02
FCF per share$
0.13
0.12
0.14
0.14
0.14
0.15
0.16
0.17
0.16
0.16
0.03
1.72%
3.20%
—
0.06
Dividend per sh$
0.05
0.05
0.06
0.05
0.06
0.06
0.06
0.07
0.06
0.07
0.07
5.14%
5.34%
—
18.06
Div yield (avg)%
0.40
2.49
2.53
5.15
2.60
0.89
0.40
0.40
0.40
0.40
2.12
0.40
0.65
7
2.31
Payout ratio%
7.86
6.17
4.76
3.82
3.45
1.04
0.40
0.40
1.53
0.40
15.08
0.40
2.49
33
9.889
Shares (diluted)B
10.25
10.16
9.852
9.736
9.444
8.992
9.076
8.122
8.826
9.503
9.587
0.12%
(0.42%)
49
12.74
Buyback yield%
8.68
7.75
5.35
4.78
1.84
0.65
2.03
2.01
0.40
0.40
13.51
0.65
2.02
16
1.613
D/E ratiox
0.691
0.724
0.829
0.883
1.015
0.964
1.093
1.103
1.086
1.077
0.704
1.086
0.990
90
1.736
Enterprise value$B
2.736
3.109
3.218
3.199
3.465
4.041
4.078
4.661
4.648
5.498
2.413
9.68%
8.31%
42
668.6
LT debt$M
269.9
268.7
265.0
235.0
227.0
206.0
199.1
189.0
210.8
218.6
417.1
(0.75%)
(1.77%)
71
Revenue
$2.807B
8.56%
1.00×
Cost of revenue
$1.617B
8.65%
1.01×
Operating expenses
$347.4M
8.61%
1.01×
Goodwill & intangibles
15.52%