1.453
Revenue$B
1.100
1.160
1.261
1.349
1.464
1.546
1.633
1.783
1.885
2.068
1.597
7.16%
7.47%
56
9.88
Revenue growth%
29.35
31.62
31.95
29.59
31.21
34.19
33.93
34.22
34.97
35.64
26.31
34.22
32.94
54
9.25
Gross margin%
17.88
18.19
20.74
20.81
21.75
19.15
21.37
19.33
20.80
22.41
8.93
20.80
20.77
90
20.01
Operating margin%
5.86
8.51
10.99
12.49
12.02
14.12
14.03
15.31
13.70
15.20
4.84
14.12
13.09
52
7.27
Net margin%
16.15
18.93
18.94
21.05
23.25
21.42
19.27
17.23
17.87
19.85
8.35
19.27
19.11
25
32.05
P/E ratio (avg)x
31.79
30.36
27.69
26.51
28.11
28.37
25.81
23.13
25.75
27.77
12.02
25.81
27.73
67
36.86
EV/EBITx
9.851
10.17
9.789
10.58
10.33
9.497
9.134
9.561
8.698
8.869
9.351
9.134
9.675
17
12.43
FCF yield (avg)%
10.70
9.14
7.15
9.03
11.07
10.20
7.27
9.25
11.24
13.08
20.03
10.20
9.72
89
27.67
FCF margin%
1.38
2.98
1.07
0.79
1.34
1.05
3.58
3.63
4.05
3.68
20.84
3.63
2.18
46
1.506
FCF / Net incomex
0.113
0.115
0.129
0.119
0.133
0.137
0.138
0.137
0.146
0.158
0.603
0.138
0.135
94
14.88
ROIC%
18.14
18.35
19.14
18.09
16.12
14.85
14.59
13.25
15.81
13.40
16.37
14.59
15.96
18
2.68
Return on equity%
11.65
9.19
6.43
3.76
3.46
6.36
8.27
7.83
5.15
7.48
25.67
7.48
6.96
7
25.09
Return on assets%
4.12
6.63
5.81
4.13
4.30
1.46
3.17
1.96
1.02
0.40
28.87
1.46
3.65
44
0.39
EPS$
0.35
0.39
0.42
0.43
0.49
0.59
0.64
0.71
0.73
0.72
0.43
7.87%
8.91%
—
23.24
EPS growth%
0.40
0.40
0.40
0.40
0.40
2.50
3.72
5.67
8.50
10.22
8.04
5.67
1.45
55
0.82
Bookvalue per sh$
0.62
0.66
0.61
0.69
0.75
0.79
0.82
0.94
0.99
1.05
0.17
6.88%
5.94%
—
1.04
FCF per share$
1.15
1.21
1.29
1.15
1.27
1.33
1.21
1.13
1.10
1.08
0.38
(3.30%)
(0.26%)
—
0.86
Dividend per sh$
0.86
0.84
0.82
0.80
0.86
0.87
0.80
0.85
0.82
0.83
0.67
(0.61%)
0.08%
—
28.85
Div yield (avg)%
15.53
13.83
15.55
14.42
15.92
14.96
12.98
11.22
11.13
9.64
26.65
11.22
14.12
24
18.50
Payout ratio%
30.24
30.14
28.84
26.60
25.03
25.78
27.52
26.79
25.63
28.28
23.07
26.79
27.16
17
0.674
Shares (diluted)B
0.890
0.988
1.092
1.159
1.286
1.432
1.512
1.573
1.785
2.098
0.685
10.28%
10.03%
29
28.74
Buyback yield%
9.26
9.72
9.21
8.80
10.36
8.69
6.40
5.09
5.64
4.28
12.44
5.64
8.74
26
0.317
D/E ratiox
2.272
2.721
3.072
3.073
3.547
4.030
4.407
4.459
5.319
6.095
0.762
4.459
3.788
54
148.5
Enterprise value$M
666.9
663.1
639.9
575.0
619.4
617.1
531.1
528.9
541.8
570.8
953.0
(1.62%)
(2.97%)
5
1.600
LT debt$B
1.076
1.184
1.095
1.125
1.068
1.144
1.224
1.304
1.328
1.357
0.881
4.89%
2.39%
94
Revenue
$2.068B
7.47%
1.00×
Cost of revenue
$1.252B
7.22%
0.98×
Operating expenses
$258.8M
7.45%
1.00×
Goodwill & intangibles
20.38%
Property and equipment
17.53%