0.475
Revenue$B
0.987
1.033
1.078
1.109
1.185
1.230
1.285
1.321
1.415
1.456
0.486
4.22%
4.70%
22
25.76
Revenue growth%
12.24
13.80
13.53
16.37
16.60
14.82
14.28
14.80
13.48
13.78
18.01
14.28
14.04
10
20.55
Gross margin%
28.93
29.03
31.30
29.55
31.56
33.02
34.52
33.38
35.85
36.62
18.31
34.52
32.29
89
13.45
Operating margin%
19.21
19.32
20.46
18.57
18.43
17.33
20.29
19.74
19.97
21.06
19.84
19.97
19.53
27
28.14
Net margin%
17.12
16.37
15.72
13.59
13.51
15.87
12.99
11.14
14.00
13.44
25.05
13.44
13.80
21
9.059
P/E ratio (avg)x
20.37
19.68
21.54
23.45
21.58
20.55
23.63
22.96
24.31
24.67
25.79
23.63
22.27
13
15.58
EV/EBITx
13.79
13.21
11.90
12.46
13.55
13.96
15.18
15.56
15.47
15.28
19.47
15.28
13.87
89
5.45
FCF yield (avg)%
17.88
18.13
18.13
20.55
17.68
16.64
17.04
18.17
18.77
20.72
6.71
18.17
18.13
67
15.17
FCF margin%
25.68
26.07
27.13
28.55
25.58
26.28
26.93
25.82
23.72
21.96
20.38
25.82
25.95
80
1.339
FCF / Net incomex
1.839
1.805
1.729
1.707
1.866
2.114
2.292
2.192
2.399
2.282
1.199
2.282
1.990
57
29.23
ROIC%
7.76
10.53
11.98
9.96
9.56
11.84
12.60
13.82
11.30
9.39
5.95
11.84
10.92
83
21.05
Return on equity%
17.62
18.29
21.23
22.14
23.97
23.30
24.14
21.35
21.36
23.56
24.68
23.30
21.75
40
3.10
Return on assets%
13.08
12.83
10.84
10.17
7.59
6.16
8.21
7.08
5.10
4.89
12.84
6.16
7.90
10
0.28
EPS$
0.08
0.08
0.08
0.09
0.08
0.07
0.07
0.08
0.08
0.07
0.28
(1.67%)
(1.12%)
—
29.65
EPS growth%
6.49
6.61
6.37
5.10
3.26
3.70
5.73
2.81
2.54
4.14
10.42
3.70
4.62
39
0.12
Bookvalue per sh$
0.23
0.24
0.26
0.27
0.28
0.29
0.35
0.36
0.40
0.47
0.27
10.74%
7.52%
—
0.08
FCF per share$
0.35
0.35
0.36
0.38
0.39
0.46
0.51
0.56
0.56
0.56
0.20
7.19%
5.54%
—
0.13
Dividend per sh$
0.08
0.08
0.08
0.08
0.08
0.07
0.08
0.07
0.07
0.08
0.06
0.12%
0.32%
—
29.79
Div yield (avg)%
31.81
30.76
32.80
31.64
29.63
26.73
28.15
30.11
29.95
29.09
12.64
29.09
30.03
80
14.17
Payout ratio%
22.53
19.83
20.41
20.94
23.73
21.16
18.32
20.06
17.70
20.06
8.05
20.06
20.24
13
1.209
Shares (diluted)B
1.287
1.372
1.530
1.582
1.612
1.634
1.770
1.750
1.722
1.908
1.236
3.42%
5.26%
75
18.56
Buyback yield%
16.19
18.15
18.54
17.36
17.82
17.17
16.69
17.98
18.74
19.51
5.47
17.98
17.90
38
1.346
D/E ratiox
2.310
2.448
2.554
2.741
3.180
3.193
3.438
3.795
4.484
4.458
1.073
3.795
3.187
69
1.142
Enterprise value$B
0.795
0.896
1.011
0.969
1.119
1.164
1.258
1.198
1.288
1.458
0.899
5.43%
5.72%
95
0.317
LT debt$B
0.964
0.923
1.080
1.115
1.280
1.503
1.522
1.796
1.954
2.005
0.651
9.40%
7.67%
30
Revenue
$1.456B
4.70%
1.00×
Cost of revenue
$865.2M
4.83%
1.01×
Operating expenses
$334.9M
4.45%
0.98×
Cash and investments
17.61%