0.068
Revenue$B
1.091
1.105
1.116
1.156
1.189
1.237
1.256
1.266
1.304
1.356
0.072
2.66%
2.30%
21
14.19
Revenue growth%
10.55
11.76
14.01
12.75
11.17
8.28
5.37
5.51
7.69
5.41
3.93
5.51
9.41
30
29.79
Gross margin%
26.57
26.41
24.95
23.75
25.12
24.35
22.53
24.43
26.01
24.08
19.93
24.35
24.69
27
12.70
Operating margin%
5.21
4.93
5.30
4.97
5.33
5.88
4.40
7.27
5.72
4.65
15.48
5.72
5.26
25
5.81
Net margin%
9.02
8.77
6.03
4.09
3.90
3.33
3.54
2.83
5.39
3.13
14.51
3.33
3.99
16
33.87
P/E ratio (avg)x
20.89
21.69
23.26
20.92
19.71
20.05
20.94
20.73
19.00
17.98
27.74
20.05
20.81
50
8.431
EV/EBITx
46.94
56.36
66.70
79.10
88.28
91.65
91.71
96.03
98.40
111.7
32.78
96.03
89.96
13
23.37
FCF yield (avg)%
16.49
16.40
18.20
18.24
20.69
23.52
21.70
24.31
24.24
21.93
9.66
23.52
21.20
12
28.81
FCF margin%
19.56
20.78
23.43
22.70
20.06
21.66
18.75
18.75
19.28
22.00
9.27
19.28
20.42
50
0.564
FCF / Net incomex
1.079
1.194
1.208
1.285
1.442
1.425
1.514
1.460
1.503
1.741
1.612
1.503
1.433
35
29.99
ROIC%
9.07
7.95
6.49
6.98
5.61
5.97
6.08
4.89
7.42
7.17
24.90
6.08
6.73
17
16.44
Return on equity%
3.20
2.05
3.06
1.27
1.36
2.60
4.25
4.90
7.62
10.54
18.48
4.90
3.13
42
3.83
Return on assets%
25.47
28.41
31.38
30.73
33.48
32.89
30.39
32.42
32.37
31.57
22.16
32.37
31.48
14
0.25
EPS$
0.14
0.13
0.13
0.15
0.17
0.16
0.16
0.17
0.16
0.15
0.27
(1.82%)
1.31%
—
10.93
EPS growth%
8.76
7.11
9.59
7.92
5.71
5.57
5.74
6.33
8.56
11.32
22.44
6.33
7.52
18
0.24
Bookvalue per sh$
0.48
0.54
0.63
0.66
0.76
0.89
0.92
1.03
1.03
1.01
0.29
5.86%
8.31%
—
0.17
FCF per share$
0.15
0.15
0.16
0.14
0.13
0.13
0.11
0.12
0.12
0.12
0.23
(0.86%)
(3.40%)
—
0.11
Dividend per sh$
0.32
0.36
0.38
0.38
0.43
0.50
0.48
0.46
0.48
0.48
0.07
2.18%
4.78%
—
29.72
Div yield (avg)%
31.59
32.37
33.19
30.29
30.76
30.82
32.50
31.06
33.87
36.43
17.86
32.50
31.98
58
10.84
Payout ratio%
24.79
22.69
21.41
20.99
18.79
21.78
18.93
17.52
17.60
19.52
15.64
18.93
20.25
89
2.849
Shares (diluted)B
2.997
2.791
3.232
3.589
3.352
3.308
3.649
3.679
4.009
4.508
2.808
6.11%
4.02%
45
8.83
Buyback yield%
5.69
3.84
2.92
1.11
2.82
0.40
0.40
0.41
3.08
4.27
24.79
0.41
2.87
17
0.458
D/E ratiox
2.219
2.567
2.504
2.558
2.877
3.188
3.404
3.665
3.895
4.241
1.250
3.665
3.032
15
808.7
Enterprise value$M
287.9
281.7
282.4
294.7
291.4
325.1
294.1
307.8
290.8
267.5
782.5
(1.69%)
(0.93%)
28
675.3
LT debt$M
952.7
840.8
846.9
745.7
758.5
704.8
667.5
702.6
723.5
737.3
271.6
(0.57%)
(2.45%)
46
Revenue
$1.356B
2.30%
1.00×
Cost of revenue
$714.9M
1.93%
0.96×
Operating expenses
$194.8M
3.64%
1.14×
Goodwill & intangibles
14.79%