1.282
Revenue$B
1.755
1.806
1.849
1.867
1.885
1.929
1.966
2.036
2.116
2.223
1.415
3.35%
2.81%
37
27.17
Revenue growth%
0.40
0.42
0.40
0.64
2.12
3.96
3.83
4.81
5.53
3.53
27.59
3.96
2.83
35
27.23
Gross margin%
28.05
25.94
26.44
28.84
30.29
27.59
24.90
24.34
24.03
24.67
27.92
24.67
26.19
25
14.34
Operating margin%
26.46
29.07
28.28
31.24
29.79
28.06
28.29
25.37
25.08
27.98
26.26
27.98
28.17
72
18.59
Net margin%
5.09
4.34
2.70
4.69
6.74
9.08
9.86
11.90
12.11
13.32
7.87
11.90
7.91
70
29.44
P/E ratio (avg)x
29.14
30.42
30.39
29.56
30.62
27.71
26.40
26.52
24.39
23.52
17.35
26.40
28.43
18
18.37
EV/EBITx
6.028
5.821
5.891
6.104
5.860
4.953
4.562
4.898
4.421
4.351
22.31
4.562
5.387
19
20.04
FCF yield (avg)%
6.48
7.53
8.13
11.00
8.19
6.50
7.39
5.10
2.11
1.87
8.72
5.10
6.94
7
5.24
FCF margin%
22.72
21.71
19.90
22.16
22.46
22.77
21.93
20.46
19.35
21.60
2.89
21.60
21.82
16
0.556
FCF / Net incomex
0.323
0.324
0.354
0.366
0.324
0.314
0.319
0.302
0.259
0.229
1.462
0.302
0.321
7
8.69
ROIC%
10.76
10.44
9.97
7.04
5.13
2.25
1.10
2.15
0.94
1.65
15.71
1.65
3.69
75
25.80
Return on equity%
5.66
4.25
6.44
8.81
10.98
12.12
12.99
10.24
7.77
5.80
8.00
10.24
8.29
49
5.10
Return on assets%
1.12
0.40
0.40
0.40
1.88
0.40
0.40
0.40
0.40
0.40
12.60
0.40
0.40
79
0.23
EPS$
0.97
1.02
1.00
1.01
1.03
1.09
1.09
1.18
1.16
1.29
0.25
4.67%
4.30%
—
14.51
EPS growth%
9.27
10.81
8.52
10.65
8.18
8.84
11.13
9.91
8.67
5.82
9.11
8.84
9.05
29
0.83
Bookvalue per sh$
0.86
0.91
0.98
1.07
1.23
1.40
1.49
1.68
1.74
1.80
0.51
8.01%
8.86%
—
0.70
FCF per share$
0.54
0.55
0.49
0.53
0.48
0.47
0.51
0.47
0.46
0.40
0.83
(3.68%)
(2.68%)
—
0.48
Dividend per sh$
0.11
0.11
0.10
0.10
0.11
0.09
0.10
0.10
0.10
0.10
0.80
(0.79%)
(1.85%)
—
22.74
Div yield (avg)%
20.14
18.29
17.83
15.38
14.24
12.02
12.24
13.80
12.04
10.36
23.93
12.04
14.02
73
2.26
Payout ratio%
13.68
12.60
14.66
14.82
12.45
11.93
14.71
13.92
16.56
15.87
6.58
14.71
14.29
44
1.600
Shares (diluted)B
1.322
1.305
1.246
1.283
1.125
1.198
1.089
1.189
1.113
1.151
1.609
0.46%
(0.89%)
69
2.30
Buyback yield%
21.21
18.57
19.84
19.61
17.89
15.37
15.31
17.82
16.07
18.20
13.08
16.07
18.04
7
1.392
D/E ratiox
0.983
1.037
1.131
1.118
1.217
1.235
1.145
0.987
1.069
0.931
1.143
1.069
1.093
70
1.660
Enterprise value$B
1.834
1.812
1.888
2.098
2.013
2.048
2.285
2.282
2.168
2.478
1.307
4.24%
2.26%
46
298.8
LT debt$M
261.8
292.4
336.8
325.3
353.5
370.2
408.9
412.4
436.8
446.9
837.1
4.80%
4.89%
20
Revenue
$2.223B
2.81%
1.00×
Cost of revenue
$1.089B
2.62%
0.98×
Operating expenses
$527.3M
2.87%
1.00×
Property and equipment
17.19%
Goodwill & intangibles
15.31%