0.369
Revenue$B
0.615
0.682
0.729
0.777
0.853
0.918
1.015
1.106
1.220
1.298
0.404
8.76%
8.55%
15
27.67
Revenue growth%
22.10
21.52
20.59
20.53
23.05
20.57
17.68
16.12
16.54
18.84
15.09
17.68
20.55
81
27.24
Gross margin%
19.23
17.20
17.88
19.55
20.04
22.05
22.73
20.93
19.04
19.37
11.46
20.93
19.46
90
16.79
Operating margin%
15.80
14.18
14.04
15.44
14.19
15.33
15.94
14.32
15.35
13.26
14.87
15.33
14.83
41
22.85
Net margin%
9.70
8.71
5.77
6.99
4.96
6.32
6.40
8.53
7.51
5.32
16.28
6.40
6.70
87
6.965
P/E ratio (avg)x
17.07
17.77
18.60
17.61
16.51
17.71
19.57
21.14
23.54
24.15
36.48
21.14
18.19
67
36.22
EV/EBITx
18.43
17.40
17.28
16.55
18.51
19.03
20.18
20.71
21.68
24.90
18.87
20.71
18.77
51
29.28
FCF yield (avg)%
0.40
0.40
3.00
2.11
1.94
2.77
0.80
0.40
0.40
0.40
27.87
0.40
0.60
33
12.23
FCF margin%
12.84
15.76
14.87
16.89
14.37
17.30
20.15
19.51
22.00
20.02
28.24
20.02
17.10
87
0.340
FCF / Net incomex
1.928
2.231
2.460
2.903
3.100
3.370
3.594
4.013
3.918
4.014
0.445
3.918
3.235
21
16.98
ROIC%
4.30
3.84
2.25
4.76
3.23
3.71
5.76
4.90
5.61
3.84
20.06
4.90
4.07
19
18.61
Return on equity%
7.53
8.80
10.44
11.22
12.13
11.63
8.66
7.76
10.19
8.52
16.76
8.66
9.50
80
21.01
Return on assets%
13.71
13.13
14.11
12.97
13.97
14.20
16.22
14.46
13.83
15.57
11.14
14.46
14.04
60
0.27
EPS$
0.36
0.39
0.41
0.42
0.42
0.41
0.39
0.35
0.33
0.31
0.29
(6.02%)
(1.42%)
—
21.76
EPS growth%
32.82
34.60
34.98
32.64
32.15
32.79
34.68
36.91
38.91
38.25
20.03
36.91
34.64
15
0.46
Bookvalue per sh$
0.19
0.20
0.22
0.24
0.27
0.30
0.31
0.36
0.35
0.35
0.49
5.23%
7.83%
—
0.19
FCF per share$
0.32
0.37
0.42
0.42
0.50
0.49
0.55
0.59
0.60
0.64
0.45
4.96%
8.01%
—
0.40
Dividend per sh$
0.13
0.14
0.12
0.13
0.12
0.11
0.11
0.11
0.12
0.11
0.16
(0.78%)
(1.68%)
—
21.60
Div yield (avg)%
0.40
0.49
0.40
0.40
2.24
3.81
3.75
5.13
6.05
4.31
20.41
4.31
3.00
29
24.58
Payout ratio%
25.09
22.92
24.38
23.43
21.21
20.18
19.60
17.40
15.18
18.08
16.86
18.08
20.70
32
1.315
Shares (diluted)B
1.526
1.668
1.831
1.768
2.028
2.162
2.276
2.461
2.372
2.739
1.327
6.20%
7.37%
50
20.94
Buyback yield%
21.81
21.45
18.72
20.43
20.00
21.78
19.90
20.12
19.92
17.16
22.21
19.92
20.06
48
0.733
D/E ratiox
1.571
1.636
1.598
1.545
1.445
1.573
1.537
1.458
1.308
1.347
1.078
1.458
1.541
36
0.437
Enterprise value$B
1.592
1.875
1.955
2.277
2.590
2.686
2.830
2.768
3.261
3.857
0.877
8.29%
10.48%
8
688.5
LT debt$M
640.4
704.8
707.7
646.4
668.3
614.8
583.7
541.0
582.3
518.6
195.8
(4.94%)
(3.07%)
53
Revenue
$1.298B
8.55%
1.00×
Cost of revenue
$794.9M
8.74%
1.02×
Operating expenses
$299.1M
8.64%
1.01×
Goodwill & intangibles
15.45%
Cash and investments
15.02%
Spread over hurdle
20.61%