0.283
Revenue$B
0.584
0.629
0.684
0.727
0.778
0.844
0.912
0.981
1.053
1.151
0.291
8.16%
8.09%
36
29.56
Revenue growth%
16.10
13.42
14.05
11.40
10.78
8.32
6.49
3.52
1.98
2.86
19.01
3.52
9.55
92
29.84
Gross margin%
4.56
7.11
6.84
8.90
7.18
7.89
10.81
7.89
8.56
5.97
15.14
7.89
7.54
38
3.23
Operating margin%
24.20
23.46
25.26
23.44
24.14
21.83
18.92
18.38
17.37
17.07
12.14
18.38
22.64
72
29.03
Net margin%
16.78
19.16
21.87
21.48
19.53
20.29
21.81
22.54
23.94
24.53
24.87
22.54
21.65
94
6.412
P/E ratio (avg)x
13.82
13.69
12.74
14.46
14.93
13.54
13.19
13.42
15.06
17.00
33.81
13.54
13.76
47
23.97
EV/EBITx
18.68
16.66
17.28
17.48
19.48
18.73
20.67
21.46
19.53
19.44
15.57
19.53
19.09
79
25.36
FCF yield (avg)%
24.33
26.34
26.70
27.14
25.98
28.20
30.71
33.37
31.26
33.95
17.93
31.26
27.67
33
2.48
FCF margin%
15.28
12.54
11.99
9.51
7.11
6.07
5.50
4.29
4.72
1.95
23.56
4.72
6.59
33
1.209
FCF / Net incomex
0.308
0.313
0.275
0.272
0.276
0.295
0.329
0.338
0.326
0.358
1.358
0.329
0.311
37
28.81
ROIC%
25.18
24.84
24.16
25.19
24.88
23.56
21.82
21.21
21.27
21.17
25.01
21.27
23.86
86
6.67
Return on equity%
10.28
10.65
11.78
11.51
14.49
12.56
10.66
13.01
11.90
10.61
25.65
11.90
11.64
62
3.27
Return on assets%
16.37
18.35
20.39
20.14
21.55
23.25
24.30
23.32
24.87
26.00
5.47
24.30
22.40
61
0.19
EPS$
0.32
0.30
0.27
0.24
0.23
0.25
0.24
0.24
0.28
0.28
0.20
4.17%
(1.86%)
—
28.99
EPS growth%
23.41
22.31
24.50
23.72
23.58
22.90
21.20
20.90
18.17
15.36
28.86
20.90
22.61
44
0.20
Bookvalue per sh$
0.67
0.72
0.76
0.76
0.84
0.78
0.78
0.87
0.96
1.03
0.36
4.10%
4.13%
—
0.51
FCF per share$
0.92
0.94
0.91
0.93
0.91
0.89
0.86
1.02
0.98
0.99
0.57
1.62%
1.23%
—
0.21
Dividend per sh$
0.72
0.68
0.80
0.88
1.00
1.18
1.30
1.27
1.40
1.39
0.46
6.73%
7.75%
—
19.46
Div yield (avg)%
25.51
25.87
27.01
25.37
27.54
27.72
28.39
27.35
28.37
28.31
17.74
28.31
27.45
43
19.40
Payout ratio%
22.07
24.73
24.00
23.57
23.30
23.65
24.43
23.51
24.22
21.34
14.03
23.65
23.61
78
568.6
Shares (diluted)M
676.3
743.0
739.2
771.1
825.5
765.3
740.0
737.9
801.7
818.2
565.7
(0.18%)
1.46%
43
6.24
Buyback yield%
14.82
15.88
15.52
14.61
16.65
14.10
13.25
14.30
16.22
14.37
5.66
14.30
14.72
63
1.189
D/E ratiox
0.953
0.984
1.024
1.030
0.970
1.022
0.899
0.815
0.847
0.803
0.566
0.847
0.962
46
501.8
Enterprise value$M
758.0
725.4
756.6
675.0
711.3
611.9
580.9
629.6
593.0
542.7
690.2
(5.27%)
(4.28%)
55
491.3
LT debt$M
957.8
840.1
909.9
871.3
876.1
957.6
822.2
772.7
730.9
745.5
800.8
(3.18%)
(2.98%)
56
Revenue
$1.151B
8.09%
1.00×
Cost of revenue
$560.8M
7.97%
0.99×
Operating expenses
$219.9M
7.86%
0.98×
Property and equipment
18.11%
Cash and investments
15.44%
Spread over hurdle
(0.71%)