0.578
Revenue$B
0.769
0.813
0.855
0.894
0.947
0.972
1.005
1.049
1.107
1.132
0.616
3.64%
4.21%
89
19.66
Revenue growth%
27.12
25.04
22.11
21.47
18.77
15.99
14.21
15.85
16.01
18.17
5.73
15.99
18.47
14
12.55
Gross margin%
6.43
4.73
6.55
6.38
7.99
9.92
12.15
13.95
16.94
16.23
9.82
13.95
8.95
31
5.08
Operating margin%
30.77
29.75
30.33
29.03
26.81
27.00
28.92
31.76
29.63
28.86
24.33
28.92
29.33
48
14.63
Net margin%
28.00
28.70
26.98
27.50
24.96
24.54
21.79
20.59
21.59
19.47
27.16
21.59
24.75
81
23.98
P/E ratio (avg)x
19.76
19.48
18.13
18.74
18.78
18.06
16.84
17.53
16.84
16.08
25.53
16.84
18.09
78
13.83
EV/EBITx
16.72
15.78
16.78
16.88
16.87
16.37
18.56
21.30
24.97
26.47
13.73
21.30
16.87
81
19.70
FCF yield (avg)%
19.29
21.46
18.64
19.33
22.10
22.26
20.14
17.44
18.98
17.60
19.21
18.98
19.31
55
17.55
FCF margin%
24.30
26.36
24.91
24.16
25.11
25.81
26.11
25.09
23.01
21.00
2.68
25.09
25.00
8
1.707
FCF / Net incomex
0.364
0.341
0.381
0.416
0.423
0.396
0.378
0.419
0.440
0.469
0.353
0.419
0.406
39
29.38
ROIC%
20.07
20.35
17.82
20.35
21.10
21.91
21.78
19.59
19.72
20.58
17.47
20.58
20.35
47
26.58
Return on equity%
4.45
3.84
1.32
1.78
2.89
3.36
4.29
2.34
4.76
4.88
4.48
4.29
3.60
87
20.03
Return on assets%
7.96
6.44
8.10
7.96
5.01
2.93
1.09
1.59
4.43
6.65
16.30
2.93
5.72
24
0.54
EPS$
0.73
0.76
0.75
0.79
0.70
0.77
0.73
0.73
0.77
0.85
0.58
3.82%
1.86%
—
18.10
EPS growth%
20.83
18.10
15.52
14.67
17.37
17.78
20.09
17.44
16.43
15.56
15.71
17.44
17.41
27
0.19
Bookvalue per sh$
0.48
0.45
0.44
0.50
0.49
0.53
0.57
0.64
0.64
0.66
0.37
5.93%
2.87%
—
0.68
FCF per share$
0.23
0.24
0.20
0.21
0.21
0.22
0.19
0.20
0.20
0.20
0.45
(0.90%)
(3.06%)
—
0.25
Dividend per sh$
0.44
0.48
0.52
0.50
0.51
0.50
0.47
0.41
0.38
0.41
0.51
(4.36%)
(1.00%)
—
9.50
Div yield (avg)%
27.27
26.75
27.82
26.45
25.16
23.66
23.23
22.13
22.54
20.98
15.25
22.54
24.41
82
27.06
Payout ratio%
4.96
2.18
1.61
2.04
0.48
0.40
0.78
0.85
0.40
0.40
21.13
0.40
0.81
61
0.967
Shares (diluted)B
1.067
1.244
1.244
1.371
1.326
1.525
1.525
1.631
1.848
1.873
0.934
7.16%
6.83%
53
22.12
Buyback yield%
27.43
25.06
23.98
24.96
27.32
26.23
26.61
29.43
26.52
27.56
24.72
26.61
26.56
52
1.325
D/E ratiox
1.241
1.189
1.274
1.238
1.288
1.474
1.555
1.696
1.894
1.918
1.223
1.696
1.381
24
0.311
Enterprise value$B
1.373
1.454
1.501
1.575
1.530
1.758
1.761
1.836
1.976
1.928
0.510
4.74%
5.02%
41
657.3
LT debt$M
180.6
209.1
229.2
256.4
274.9
271.0
307.8
329.3
381.9
454.5
400.1
10.58%
10.65%
74
Revenue
$1.132B
4.21%
1.00×
Cost of revenue
$720.4M
4.46%
1.02×
Operating expenses
$185.1M
3.95%
0.98×
Property and equipment
16.75%
Cash and investments
15.24%
Spread over hurdle
(0.24%)