0.771
Revenue$B
0.761
0.772
0.799
0.830
0.879
0.929
0.945
0.980
1.005
1.043
0.833
3.46%
3.36%
88
5.33
Revenue growth%
4.30
5.60
3.77
4.00
1.74
0.40
0.55
0.40
2.94
5.33
2.90
0.55
3.36
24
18.55
Gross margin%
22.21
19.69
17.01
16.51
19.50
22.48
24.73
24.85
22.63
22.84
27.11
22.84
22.34
22
9.46
Operating margin%
11.13
10.62
12.38
14.29
11.62
12.95
12.03
10.88
10.76
13.31
20.33
12.03
11.82
20
27.42
Net margin%
19.07
18.08
16.85
13.99
11.77
13.45
13.27
10.75
8.35
7.54
11.56
10.75
13.36
85
34.05
P/E ratio (avg)x
24.74
26.86
25.23
26.57
25.17
26.69
25.96
24.75
26.46
24.67
36.61
25.96
25.59
49
24.28
EV/EBITx
27.63
26.21
26.22
28.63
29.60
27.31
25.74
25.15
28.12
31.68
29.71
27.31
27.47
90
4.88
FCF yield (avg)%
2.15
2.45
3.51
6.06
6.55
7.27
4.67
7.12
4.46
7.00
14.84
7.00
5.36
21
29.78
FCF margin%
15.19
16.54
15.87
12.89
11.29
8.72
11.46
14.06
11.80
9.12
4.12
11.46
12.35
19
0.247
FCF / Net incomex
1.416
1.293
1.330
1.488
1.314
1.347
1.199
1.141
1.199
1.219
0.846
1.199
1.303
9
5.25
ROIC%
30.96
31.13
30.09
29.82
28.33
28.39
26.51
26.51
26.83
26.34
6.87
26.51
28.36
56
17.95
Return on equity%
13.58
13.19
15.87
15.83
15.29
17.52
16.82
15.32
17.55
19.25
20.88
17.52
15.85
56
23.60
Return on assets%
22.38
20.35
22.17
25.11
23.59
24.63
23.25
22.42
23.59
23.70
2.23
23.59
23.42
74
0.87
EPS$
2.73
2.81
2.80
2.93
3.44
3.33
3.16
3.66
3.82
4.06
0.96
3.37%
3.84%
—
24.85
EPS growth%
23.86
25.78
25.28
23.93
24.80
26.70
28.00
29.77
32.60
29.65
4.52
29.65
26.24
39
2.47
Bookvalue per sh$
2.19
2.04
2.18
1.95
2.17
2.14
2.03
1.79
1.95
1.85
1.24
(3.12%)
(2.41%)
—
0.90
FCF per share$
3.07
3.16
3.46
3.30
3.37
3.42
3.10
3.06
3.29
3.41
2.39
0.24%
1.87%
—
2.04
Dividend per sh$
1.42
1.41
1.54
1.59
1.49
1.60
1.53
1.43
1.29
1.33
2.25
(2.28%)
(1.57%)
—
28.68
Div yield (avg)%
13.63
16.16
13.97
15.77
16.51
16.88
18.01
18.79
21.11
20.76
2.61
18.79
16.69
48
2.79
Payout ratio%
0.40
0.45
1.39
0.93
0.68
1.53
0.40
0.40
1.80
1.69
19.08
1.53
0.81
72
204.0
Shares (diluted)M
145.7
128.5
126.3
131.2
130.9
138.0
147.9
145.9
147.6
136.6
208.9
0.86%
(0.73%)
60
3.71
Buyback yield%
9.28
10.38
8.06
8.38
9.40
8.34
10.80
11.66
14.09
13.63
10.83
11.66
9.89
30
1.655
D/E ratiox
0.351
0.369
0.446
0.517
0.521
0.531
0.598
0.648
0.717
0.859
1.355
0.648
0.526
37
1,073
Enterprise value$M
158.5
166.1
169.1
170.8
188.0
208.5
193.9
171.4
152.7
142.7
405.7
(5.36%)
(0.22%)
55
0.965
LT debt$B
0.611
0.583
0.546
0.594
0.649
0.678
0.774
0.864
0.930
1.014
0.628
9.33%
5.13%
40
Revenue
$1.043B
3.36%
1.00×
Cost of revenue
$718.5M
3.32%
1.00×
Operating expenses
$179.4M
3.20%
0.98×
Property and equipment
18.21%
Cash and investments
16.50%
Spread over hurdle
(5.32%)