0.107
Revenue$B
0.679
0.710
0.753
0.797
0.848
0.891
0.925
0.980
1.016
1.055
0.119
4.47%
4.84%
20
14.78
Revenue growth%
1.16
3.50
4.51
4.46
3.84
1.88
2.74
3.72
1.03
0.40
2.84
1.88
3.12
67
21.73
Gross margin%
14.44
15.07
15.67
12.78
11.66
14.64
16.25
15.84
13.40
16.25
5.71
15.84
14.86
78
4.98
Operating margin%
25.60
28.06
28.24
29.58
31.24
33.96
32.77
34.05
36.46
33.58
20.05
33.96
32.00
27
11.01
Net margin%
20.99
18.60
21.51
18.78
19.52
16.84
16.09
17.82
15.87
14.96
26.69
16.09
18.21
11
33.30
P/E ratio (avg)x
15.60
15.40
16.78
14.44
14.69
14.25
15.10
15.90
13.94
12.98
27.32
14.25
14.90
60
8.617
EV/EBITx
28.60
33.23
34.87
35.23
36.97
40.86
46.01
47.81
49.95
56.84
27.52
47.81
38.92
71
26.35
FCF yield (avg)%
19.42
17.80
16.14
17.88
19.40
19.13
20.57
23.09
21.72
20.12
24.10
20.57
19.41
54
15.14
FCF margin%
17.51
19.27
22.21
20.47
22.01
24.15
26.14
27.71
28.50
30.61
6.09
27.71
23.18
21
0.491
FCF / Net incomex
0.270
0.288
0.292
0.326
0.328
0.345
0.376
0.428
0.433
0.421
1.017
0.421
0.336
23
15.66
ROIC%
23.54
22.21
21.94
19.15
21.19
21.54
18.65
21.20
19.55
19.10
4.44
19.55
21.20
48
20.81
Return on equity%
2.75
0.42
0.40
0.55
1.25
0.40
0.40
0.62
0.40
2.90
24.03
0.40
0.48
15
3.98
Return on assets%
5.38
7.23
8.79
11.19
10.36
10.50
9.90
10.21
11.94
10.43
8.93
10.43
10.28
28
0.91
EPS$
0.78
0.69
0.73
0.71
0.63
0.62
0.56
0.62
0.66
0.61
0.95
(0.53%)
(3.61%)
—
10.67
EPS growth%
13.16
15.30
18.05
17.04
19.67
21.20
20.65
22.81
24.61
25.46
18.95
22.81
20.16
39
0.82
Bookvalue per sh$
2.31
2.20
2.19
2.39
2.33
2.51
2.55
2.71
2.60
2.99
3.18
5.06%
3.06%
—
4.25
FCF per share$
3.83
4.07
4.35
4.58
4.28
4.89
4.71
4.93
4.83
4.52
2.02
1.10%
2.75%
—
2.46
Dividend per sh$
3.80
3.72
4.06
4.07
3.90
3.86
3.59
3.74
3.38
3.06
1.47
(4.71%)
(3.14%)
—
4.52
Div yield (avg)%
24.56
22.04
20.51
18.21
19.49
18.02
16.89
17.28
19.56
21.11
27.90
18.02
19.52
92
8.50
Payout ratio%
23.02
25.53
25.02
27.52
30.43
32.53
33.14
31.30
31.87
29.00
24.03
31.87
29.71
9
209.8
Shares (diluted)M
172.5
191.9
178.7
179.1
177.4
171.8
164.7
184.6
169.4
172.2
204.9
(0.59%)
0.36%
82
24.97
Buyback yield%
2.20
2.42
1.39
3.15
5.75
6.25
8.34
8.64
9.83
8.82
12.90
8.64
6.00
90
1.470
D/E ratiox
1.301
1.168
1.269
1.329
1.245
1.149
1.177
1.166
1.227
1.327
1.222
1.177
1.236
80
848.4
Enterprise value$M
300.4
288.8
247.9
266.3
267.2
241.6
234.4
224.1
196.8
192.3
598.6
(6.37%)
(4.94%)
94
195.6
LT debt$M
324.3
339.6
331.4
327.3
319.2
325.2
374.7
357.7
359.4
372.4
673.2
3.14%
2.38%
21
Revenue
$1.055B
4.84%
1.00×
Cost of revenue
$547.6M
4.33%
0.95×
Operating expenses
$254.3M
5.54%
1.07×
Property and equipment
18.67%