0.886
Revenue$B
0.740
0.815
0.891
0.973
1.060
1.177
1.277
1.404
1.517
1.655
0.930
9.32%
9.16%
91
14.11
Revenue growth%
0.40
1.07
3.08
0.68
0.40
2.45
1.95
2.07
2.38
3.29
25.94
2.38
2.01
39
2.67
Gross margin%
8.09
7.28
6.43
6.99
9.40
8.82
10.72
7.98
6.82
8.20
5.29
8.20
8.04
84
22.88
Operating margin%
5.04
3.82
3.85
4.90
2.13
4.02
6.09
7.53
6.41
7.98
17.94
6.41
4.97
11
6.41
Net margin%
17.64
19.10
21.53
21.16
19.37
20.40
20.68
19.09
21.55
23.04
3.55
20.68
20.54
49
9.114
P/E ratio (avg)x
12.39
13.82
14.82
15.14
16.33
15.92
17.20
16.75
18.98
18.14
13.06
17.20
16.12
42
33.02
EV/EBITx
12.31
12.01
12.05
12.66
10.70
11.17
9.910
9.517
8.163
6.906
12.87
9.517
10.93
80
25.15
FCF yield (avg)%
12.67
12.13
11.57
10.54
11.26
11.07
9.75
10.21
10.26
12.65
28.02
10.26
11.17
52
24.40
FCF margin%
17.78
17.92
15.80
13.54
10.81
10.64
13.27
11.11
12.99
15.96
3.75
12.99
13.41
24
1.206
FCF / Net incomex
1.140
1.156
1.299
1.288
1.266
1.188
1.202
1.215
1.271
1.314
0.332
1.215
1.240
9
5.47
ROIC%
26.77
27.12
28.15
28.90
26.80
25.36
24.91
26.14
23.81
26.35
27.58
25.36
26.56
10
23.90
Return on equity%
12.68
12.57
14.12
11.32
13.25
13.21
11.40
11.46
12.36
10.86
21.62
11.46
12.46
28
26.25
Return on assets%
26.48
25.00
23.76
21.29
20.84
22.45
23.81
22.31
20.83
21.61
13.93
22.31
22.38
41
0.72
EPS$
0.55
0.58
0.63
0.59
0.58
0.60
0.58
0.63
0.62
0.59
0.75
0.53%
0.40%
—
9.31
EPS growth%
12.66
14.05
14.38
14.51
11.98
13.37
13.56
13.94
16.35
17.88
3.72
13.94
14.00
17
0.59
Bookvalue per sh$
0.47
0.47
0.48
0.53
0.60
0.68
0.69
0.66
0.67
0.63
0.67
0.96%
3.74%
—
0.53
FCF per share$
1.48
1.70
1.68
1.91
2.02
2.29
2.65
3.18
3.43
4.01
0.33
14.73%
10.71%
—
0.41
Dividend per sh$
1.13
1.28
1.37
1.51
1.53
1.55
1.53
1.52
1.62
1.57
0.75
0.52%
3.78%
—
12.31
Div yield (avg)%
4.16
4.56
5.39
4.08
2.35
3.13
4.44
3.88
1.47
2.68
16.69
3.13
3.98
40
10.27
Payout ratio%
23.03
21.41
23.10
21.32
22.86
20.47
18.29
18.64
19.65
20.16
10.67
19.65
20.89
45
1.222
Shares (diluted)B
1.650
1.805
1.924
1.831
1.886
1.761
1.703
1.882
1.982
2.043
1.211
1.62%
3.11%
23
9.15
Buyback yield%
24.57
22.29
20.59
19.56
20.11
17.31
20.02
18.95
17.32
18.85
8.24
18.85
19.79
74
0.813
D/E ratiox
0.393
0.454
0.514
0.551
0.580
0.623
0.616
0.619
0.745
0.739
0.274
0.623
0.598
23
1.239
Enterprise value$B
1.039
1.034
1.174
1.208
1.163
1.244
1.298
1.358
1.540
1.645
0.252
7.19%
5.52%
26
569.3
LT debt$M
348.8
316.4
289.5
262.2
287.3
284.0
301.9
305.8
305.3
276.8
82.56
(0.74%)
(2.41%)
46
Revenue
$1.655B
9.16%
1.00×
Cost of revenue
$836.5M
9.36%
1.02×
Operating expenses
$313.4M
9.16%
1.00×
Property and equipment
18.34%
Cash and investments
16.51%
Spread over hurdle
(1.00%)