0.502
Revenue$B
1.244
1.240
1.236
1.258
1.262
1.255
1.299
1.302
1.298
1.318
0.526
0.87%
0.67%
8
9.16
Revenue growth%
8.22
6.87
4.30
4.46
4.80
2.45
0.77
1.23
0.54
0.40
25.07
0.77
3.38
24
19.97
Gross margin%
22.27
23.20
24.95
25.24
23.77
22.28
24.33
25.16
28.12
26.54
25.61
25.16
24.64
80
6.71
Operating margin%
25.56
28.30
27.44
25.53
24.56
25.61
23.14
23.64
23.73
20.79
11.52
23.64
25.05
69
27.06
Net margin%
3.88
6.46
9.38
6.56
9.30
12.19
10.95
13.42
12.20
14.57
26.22
12.20
10.17
92
10.67
P/E ratio (avg)x
21.59
22.62
23.08
19.72
19.90
19.60
17.42
14.86
13.45
12.83
26.88
14.86
19.66
65
14.86
EV/EBITx
7.371
7.856
7.063
6.509
6.069
5.179
4.468
3.917
4.216
4.311
18.45
4.311
5.624
22
4.09
FCF yield (avg)%
28.80
29.94
31.49
34.09
31.40
33.90
34.88
37.17
40.08
40.12
22.02
37.17
34.00
31
28.00
FCF margin%
11.60
11.05
11.36
13.08
12.72
10.74
8.91
10.18
10.27
11.44
12.40
10.27
11.21
26
0.293
FCF / Net incomex
0.263
0.246
0.264
0.291
0.301
0.341
0.331
0.324
0.306
0.352
0.566
0.331
0.303
77
19.23
ROIC%
14.78
15.13
13.73
12.05
14.04
13.44
13.09
12.13
12.06
10.05
17.45
12.13
13.26
24
15.84
Return on equity%
18.57
18.41
15.90
15.14
13.83
13.07
13.12
14.26
12.26
13.84
9.98
13.12
14.05
17
8.18
Return on assets%
1.76
1.49
2.60
1.74
0.40
1.91
2.03
1.78
4.40
2.59
13.05
2.03
1.85
92
1.52
EPS$
1.52
1.65
1.58
1.49
1.43
1.38
1.34
1.27
1.45
1.58
1.60
2.02%
1.52%
—
6.73
EPS growth%
0.65
0.76
1.30
2.07
0.40
3.29
2.37
3.95
6.75
8.19
25.35
3.95
2.22
87
2.77
Bookvalue per sh$
1.28
1.30
1.24
1.12
1.02
1.06
0.97
0.88
0.88
0.80
1.64
(4.63%)
(3.95%)
—
1.39
FCF per share$
2.78
2.60
2.95
3.18
3.21
3.64
4.23
4.38
4.82
5.34
0.50
10.76%
6.12%
—
2.73
Dividend per sh$
1.66
1.62
1.71
1.69
1.51
1.29
1.23
1.34
1.46
1.38
1.09
(1.86%)
(3.09%)
—
2.72
Div yield (avg)%
18.27
18.73
21.18
19.95
21.28
21.51
20.95
22.66
25.14
24.38
13.88
22.66
21.23
34
24.10
Payout ratio%
17.95
15.66
18.52
21.45
21.77
21.39
24.15
21.87
20.77
20.33
29.66
21.39
21.08
93
216.0
Shares (diluted)M
304.1
334.6
352.1
328.4
367.6
349.7
347.6
341.6
333.8
338.2
217.8
(1.66%)
1.01%
85
27.50
Buyback yield%
6.95
5.10
3.05
0.44
0.71
0.40
0.40
1.08
1.51
0.52
3.68
0.52
0.90
7
0.550
D/E ratiox
1.923
2.159
2.488
2.531
2.691
2.489
2.603
2.784
3.103
3.553
1.780
2.784
2.567
54
0.182
Enterprise value$B
2.168
2.200
2.147
2.423
2.606
2.814
2.824
2.713
3.092
3.462
0.590
5.85%
6.29%
76
1,408
LT debt$M
594.4
618.8
573.0
588.2
531.7
585.1
595.3
606.0
534.3
546.9
273.8
0.57%
(0.77%)
9
Revenue
$1.318B
0.67%
1.00×
Cost of revenue
$875.4M
0.62%
1.00×
Operating expenses
$172.5M
1.10%
1.04×
Goodwill & intangibles
17.25%
Property and equipment
16.25%