0.880
Revenue$B
1.406
1.425
1.455
1.534
1.553
1.588
1.682
1.771
1.838
1.870
0.983
3.79%
3.25%
89
25.74
Revenue growth%
26.20
28.83
30.72
28.36
30.57
30.97
29.08
31.71
31.12
30.28
23.12
30.97
30.43
40
26.07
Gross margin%
10.43
11.41
11.35
13.45
11.04
8.42
7.44
9.76
11.66
12.03
5.40
9.76
11.20
57
16.14
Operating margin%
6.18
9.03
9.46
12.21
12.67
11.30
12.02
9.71
10.50
12.22
7.69
11.30
10.90
8
21.20
Net margin%
17.84
19.34
20.66
22.06
25.03
25.13
23.83
24.10
21.36
22.23
20.84
23.83
22.15
60
37.89
P/E ratio (avg)x
16.78
17.44
17.91
18.68
22.22
22.67
24.53
28.51
29.68
33.82
32.41
28.51
22.45
78
20.24
EV/EBITx
38.82
40.71
44.25
51.50
49.56
49.50
55.68
65.49
74.54
83.98
13.05
65.49
50.53
92
4.92
FCF yield (avg)%
4.50
6.94
5.44
5.65
6.61
5.15
7.94
5.91
8.11
6.21
21.21
6.21
6.06
92
24.27
FCF margin%
13.25
14.01
13.14
10.15
10.51
10.79
13.13
13.37
14.02
14.53
6.24
13.37
13.19
58
0.720
FCF / Net incomex
0.355
0.404
0.454
0.495
0.504
0.562
0.567
0.657
0.720
0.747
0.672
0.657
0.533
61
29.56
ROIC%
9.43
11.58
9.57
7.87
10.44
13.11
11.64
14.52
16.76
15.05
9.21
14.52
11.61
93
3.38
Return on equity%
33.22
36.16
34.09
31.99
31.26
32.85
33.36
34.99
37.46
37.37
7.06
34.99
33.73
83
22.09
Return on assets%
30.43
28.49
27.11
24.23
25.02
25.93
24.94
27.58
30.38
29.59
7.75
27.58
27.35
26
0.26
EPS$
0.32
0.30
0.30
0.28
0.24
0.25
0.27
0.29
0.31
0.29
0.28
3.93%
(0.38%)
—
14.80
EPS growth%
26.19
27.78
27.95
25.31
24.57
25.48
23.33
24.30
24.44
21.94
15.53
24.30
24.94
49
0.33
Bookvalue per sh$
0.12
0.11
0.12
0.12
0.12
0.12
0.13
0.14
0.12
0.12
0.17
(0.78%)
(1.33%)
—
0.44
FCF per share$
0.14
0.15
0.16
0.16
0.15
0.14
0.15
0.16
0.16
0.17
0.25
2.82%
3.07%
—
0.28
Dividend per sh$
0.45
0.45
0.45
0.48
0.43
0.42
0.41
0.38
0.34
0.32
0.23
(5.78%)
(2.94%)
—
11.63
Div yield (avg)%
25.92
28.89
29.17
31.99
34.66
34.41
34.55
36.24
37.08
36.40
2.55
36.24
34.48
50
15.39
Payout ratio%
6.52
4.47
5.97
5.64
5.42
5.26
3.44
2.71
1.93
4.42
11.71
3.44
4.87
31
2.973
Shares (diluted)B
4.334
4.420
4.758
4.843
5.712
5.653
5.977
6.278
6.556
6.768
2.904
3.45%
5.43%
54
22.00
Buyback yield%
8.13
8.91
7.82
8.02
6.31
5.80
3.07
4.42
6.28
4.65
6.63
4.65
6.30
70
0.589
D/E ratiox
0.984
0.954
0.813
0.760
0.681
0.684
0.646
0.642
0.627
0.679
0.696
0.646
0.682
69
425.8
Enterprise value$M
386.1
351.6
320.9
334.6
338.4
320.0
284.3
245.5
212.2
206.2
547.2
(9.43%)
(6.37%)
24
1.138
LT debt$B
0.969
1.046
1.028
0.958
1.039
1.067
1.071
0.922
0.820
0.886
1.187
(3.13%)
(2.12%)
69
Revenue
$1.870B
3.25%
1.00×
Cost of revenue
$999.2M
3.10%
0.99×
Operating expenses
$379.6M
3.31%
1.01×
Cash and investments
16.53%
Property and equipment
13.96%