0.431
Revenue$B
0.689
0.708
0.755
0.776
0.823
0.870
0.913
0.949
1.000
1.042
0.452
4.82%
4.55%
72
22.28
Revenue growth%
31.43
30.78
29.90
32.52
29.81
27.56
26.04
24.54
23.76
23.86
4.11
24.54
28.68
31
17.96
Gross margin%
8.90
8.74
10.82
11.37
12.75
12.97
13.72
12.80
13.60
14.87
6.88
13.60
12.78
60
22.59
Operating margin%
22.80
24.26
24.40
26.49
25.21
24.77
27.20
24.63
25.38
22.55
12.88
24.77
24.70
72
19.92
Net margin%
20.76
21.29
22.83
25.51
26.55
28.08
26.71
27.02
27.10
24.81
15.29
27.02
26.03
93
10.97
P/E ratio (avg)x
19.80
20.67
19.65
20.56
21.31
21.59
22.75
23.44
20.51
18.76
12.95
21.59
20.61
37
11.07
EV/EBITx
28.53
27.22
26.05
25.31
28.05
28.65
30.65
28.26
28.40
30.35
32.84
28.65
28.33
18
9.80
FCF yield (avg)%
26.53
27.06
28.65
28.32
28.69
25.78
28.04
26.31
29.14
29.61
27.07
28.04
28.18
56
27.25
FCF margin%
11.23
10.08
9.04
6.68
8.30
6.70
9.69
7.35
9.29
9.66
17.68
9.29
9.16
53
1.541
FCF / Net incomex
1.625
1.485
1.640
1.697
1.833
1.898
1.908
1.869
1.760
1.811
0.393
1.869
1.785
51
9.63
ROIC%
32.98
30.73
32.83
30.20
29.69
28.06
29.78
30.67
30.95
31.68
10.27
30.67
30.70
16
18.88
Return on equity%
21.86
21.30
22.97
25.04
24.12
24.36
25.01
26.63
28.42
30.95
12.02
26.63
24.68
88
22.57
Return on assets%
20.26
19.39
17.01
16.32
18.85
16.51
18.39
20.76
20.83
18.60
7.00
18.60
18.72
10
0.05
EPS$
0.06
0.06
0.05
0.06
0.06
0.06
0.05
0.06
0.05
0.05
0.06
(1.99%)
0.18%
—
11.66
EPS growth%
9.75
10.44
10.65
11.25
10.70
10.35
8.70
6.07
6.13
7.66
11.40
7.66
10.05
14
0.19
Bookvalue per sh$
0.16
0.15
0.16
0.17
0.19
0.22
0.24
0.25
0.28
0.27
0.10
7.21%
5.77%
—
0.14
FCF per share$
0.33
0.33
0.38
0.39
0.42
0.47
0.57
0.67
0.69
0.77
0.09
13.03%
9.96%
—
0.14
Dividend per sh$
0.10
0.09
0.10
0.11
0.10
0.10
0.10
0.12
0.11
0.11
0.06
1.61%
1.64%
—
9.28
Div yield (avg)%
16.43
17.60
19.30
21.13
22.69
23.15
22.45
20.30
17.51
15.93
12.00
20.30
19.80
79
19.92
Payout ratio%
12.37
11.01
12.21
13.46
16.29
18.22
19.53
18.70
18.08
19.04
25.93
18.70
17.19
13
2.283
Shares (diluted)B
2.379
2.355
2.238
2.283
2.197
2.081
1.995
2.024
2.116
2.209
2.208
0.11%
(1.52%)
89
20.81
Buyback yield%
23.48
23.47
26.13
27.89
27.23
30.15
32.70
33.43
36.42
39.20
29.83
33.43
29.02
15
0.121
D/E ratiox
1.845
2.181
2.384
2.589
2.944
3.446
3.700
3.820
3.965
4.147
0.458
3.820
3.195
52
349.0
Enterprise value$M
376.9
405.2
401.7
397.4
380.6
404.9
409.4
457.0
421.0
428.3
741.0
2.39%
1.54%
63
0.387
LT debt$B
0.596
0.634
0.693
0.776
0.910
0.916
1.017
1.094
1.137
1.237
0.900
6.33%
9.13%
7
Revenue
$1.042B
4.55%
1.00×
Cost of revenue
$729.3M
4.55%
1.00×
Operating expenses
$187.3M
4.68%
1.01×
Property and equipment
16.25%
Cash and investments
14.72%
Goodwill & intangibles
14.50%