0.823
Revenue$B
0.679
0.749
0.827
0.879
0.938
1.025
1.131
1.229
1.364
1.499
0.875
9.83%
8.96%
63
3.60
Revenue growth%
11.67
10.46
9.07
6.65
3.69
1.54
3.92
5.28
7.02
7.71
12.33
5.28
6.84
78
29.03
Gross margin%
8.43
7.25
9.18
7.26
10.00
10.84
10.18
7.36
4.94
3.02
15.34
7.36
7.89
80
25.32
Operating margin%
19.82
21.99
24.71
25.43
28.27
25.88
25.86
25.46
23.07
25.82
24.29
25.82
25.45
15
24.40
Net margin%
9.05
7.02
4.85
7.78
10.52
12.67
14.87
12.16
12.30
13.07
4.30
12.67
11.34
81
14.41
P/E ratio (avg)x
33.13
32.96
33.25
38.05
43.50
52.01
57.16
68.51
70.33
81.07
37.17
68.51
47.75
50
21.78
EV/EBITx
43.53
46.76
51.19
56.49
61.34
69.66
77.41
87.90
103.5
122.2
15.21
87.90
65.50
75
6.23
FCF yield (avg)%
0.40
2.31
1.35
1.72
1.53
3.78
1.79
1.89
2.60
0.40
10.56
1.89
1.76
75
10.04
FCF margin%
13.06
13.32
15.79
13.48
14.64
15.91
13.16
13.09
10.41
12.39
5.61
13.09
13.24
87
0.337
FCF / Net incomex
0.969
0.898
0.887
0.772
0.768
0.715
0.759
0.724
0.714
0.707
0.584
0.715
0.764
52
3.63
ROIC%
5.88
4.07
6.81
9.57
9.11
10.20
8.25
9.90
12.03
14.81
14.68
10.20
9.34
47
19.60
Return on equity%
22.44
23.54
26.19
25.28
23.29
24.80
26.59
28.33
26.58
26.31
8.44
26.58
25.74
16
9.13
Return on assets%
18.80
21.53
23.84
25.17
24.40
22.39
20.33
18.52
15.87
17.49
3.44
18.52
20.93
28
0.12
EPS$
0.53
0.61
0.71
0.67
0.71
0.74
0.73
0.83
0.91
0.89
0.13
4.60%
6.18%
—
28.75
EPS growth%
30.85
29.42
28.15
25.99
25.15
23.22
23.14
23.27
21.65
20.92
21.63
23.14
24.21
16
0.34
Bookvalue per sh$
0.19
0.19
0.18
0.21
0.22
0.22
0.22
0.22
0.23
0.25
0.25
3.30%
4.33%
—
0.26
FCF per share$
0.60
0.56
0.52
0.47
0.45
0.42
0.42
0.36
0.35
0.36
0.55
(4.41%)
(4.82%)
—
0.26
Dividend per sh$
0.38
0.44
0.48
0.48
0.48
0.44
0.43
0.40
0.38
0.35
0.65
(6.03%)
(0.18%)
—
28.87
Div yield (avg)%
16.94
15.17
18.05
20.73
23.00
25.48
28.48
26.98
29.97
32.64
14.40
28.48
24.24
56
15.12
Payout ratio%
4.33
4.78
6.86
6.07
4.43
1.80
3.33
1.14
0.40
0.40
29.57
1.14
3.83
60
1.910
Shares (diluted)B
2.909
2.898
2.821
3.312
3.937
3.778
3.949
4.232
4.265
4.200
1.988
1.30%
3.52%
54
3.44
Buyback yield%
0.40
0.40
0.40
1.94
0.40
0.40
0.40
0.40
0.40
0.40
8.40
0.40
0.40
36
1.641
D/E ratiox
0.385
0.387
0.392
0.435
0.480
0.468
0.521
0.488
0.471
0.419
0.461
0.471
0.451
50
359.4
Enterprise value$M
180.1
195.2
195.4
191.8
203.1
214.8
226.6
237.0
244.3
238.8
624.7
3.29%
3.45%
72
0.316
LT debt$B
2.227
2.163
2.547
2.552
2.429
2.581
2.981
3.237
3.283
3.324
1.152
6.48%
5.63%
60
Revenue
$1.499B
8.96%
1.00×
Cost of revenue
$950.2M
8.88%
0.99×
Operating expenses
$177.5M
9.27%
1.03×
Cash and investments
16.01%