0.696
Revenue$B
0.573
0.619
0.668
0.714
0.770
0.839
0.929
1.033
1.106
1.212
0.766
9.49%
8.64%
69
9.54
Revenue growth%
24.05
24.43
23.01
21.07
21.91
23.15
25.34
22.80
25.64
27.33
17.61
25.34
23.60
94
27.45
Gross margin%
0.40
3.23
6.08
3.88
4.24
4.74
2.85
4.68
4.77
6.14
29.50
4.74
4.46
60
7.97
Operating margin%
22.91
21.35
23.92
25.43
28.01
28.75
25.87
25.67
24.62
25.26
7.17
25.67
25.35
94
27.16
Net margin%
25.71
27.12
29.27
31.47
31.15
31.14
32.53
34.20
31.85
34.59
27.90
32.53
31.31
19
37.92
P/E ratio (avg)x
21.01
24.12
23.58
26.67
27.73
27.67
29.06
28.72
29.93
31.87
14.99
29.06
27.70
47
16.17
EV/EBITx
34.48
40.58
45.82
43.47
44.13
44.19
49.67
50.84
56.07
61.24
37.17
50.84
45.00
23
10.66
FCF yield (avg)%
16.65
14.17
15.52
13.38
15.36
17.86
20.42
21.24
19.20
21.08
26.09
20.42
17.26
36
12.00
FCF margin%
9.89
8.46
11.44
14.07
15.24
15.55
16.41
16.54
17.33
19.78
15.58
16.54
15.39
34
1.770
FCF / Net incomex
0.599
0.620
0.637
0.609
0.621
0.682
0.599
0.533
0.496
0.436
0.413
0.533
0.604
90
8.59
ROIC%
1.59
0.96
3.71
3.12
1.89
2.94
4.75
6.17
6.47
7.30
24.01
6.17
3.41
42
12.30
Return on equity%
31.46
30.29
27.96
30.06
28.64
31.22
30.33
30.56
27.79
26.95
12.09
30.33
30.17
67
27.50
Return on assets%
20.04
17.29
16.24
19.05
19.97
22.62
21.95
20.79
20.74
23.69
9.05
21.95
20.39
34
0.17
EPS$
0.11
0.11
0.12
0.12
0.13
0.13
0.14
0.14
0.13
0.13
0.20
0.98%
2.38%
—
19.57
EPS growth%
6.92
6.32
7.89
5.16
3.74
5.87
8.62
6.04
4.42
1.78
24.38
5.87
5.96
61
0.12
Bookvalue per sh$
0.17
0.17
0.14
0.12
0.13
0.12
0.10
0.09
0.08
0.07
0.24
(12.41%)
(8.32%)
—
0.05
FCF per share$
0.16
0.18
0.18
0.21
0.21
0.23
0.27
0.30
0.32
0.38
0.27
12.46%
10.93%
—
0.27
Dividend per sh$
0.14
0.15
0.15
0.13
0.12
0.12
0.12
0.13
0.13
0.14
0.06
3.08%
(1.26%)
—
9.17
Div yield (avg)%
16.20
18.44
20.76
18.86
20.17
22.40
23.27
23.67
25.16
27.66
24.65
23.67
21.58
16
17.45
Payout ratio%
15.58
15.34
17.69
19.09
18.90
17.39
16.68
16.23
18.52
19.60
22.44
17.39
17.54
11
1.408
Shares (diluted)B
1.451
1.346
1.434
1.351
1.393
1.366
1.548
1.704
1.722
1.757
1.436
4.75%
1.79%
41
12.97
Buyback yield%
4.25
6.29
8.88
9.21
11.73
10.38
10.02
8.86
6.41
8.48
6.28
8.86
8.87
11
0.647
D/E ratiox
0.532
0.466
0.488
0.434
0.464
0.457
0.403
0.348
0.312
0.296
0.983
0.348
0.445
74
0.117
Enterprise value$B
1.424
1.382
1.477
1.402
1.249
1.165
1.120
1.201
1.289
1.312
0.761
0.99%
(1.57%)
43
189.6
LT debt$M
484.1
464.8
527.8
545.0
614.8
591.3
665.5
741.9
795.1
777.9
934.8
4.82%
6.07%
64
Revenue
$1.212B
8.64%
1.00×
Cost of revenue
$835.6M
8.58%
0.99×
Operating expenses
$212.0M
8.25%
0.96×
Goodwill & intangibles
16.71%
Property and equipment
16.66%
Cash and investments
16.04%