0.959
Revenue$B
0.638
0.696
0.746
0.796
0.862
0.931
1.002
1.096
1.178
1.294
1.042
8.45%
8.40%
81
19.19
Revenue growth%
1.99
4.61
4.38
6.39
6.41
7.09
5.74
6.46
4.15
4.72
25.64
5.74
5.23
59
22.49
Gross margin%
24.56
24.35
21.78
19.07
21.87
21.40
19.88
20.91
22.89
24.02
7.94
21.40
21.83
13
23.72
Operating margin%
12.09
11.39
9.94
9.90
8.93
6.65
9.57
7.63
9.77
10.78
18.68
9.57
9.83
61
15.48
Net margin%
10.24
12.82
10.92
8.50
7.87
6.02
4.37
7.32
8.94
11.62
3.15
7.32
8.72
42
12.76
P/E ratio (avg)x
35.49
37.18
36.97
39.19
42.56
49.02
56.26
56.39
53.81
52.63
34.71
53.81
45.79
13
16.43
EV/EBITx
28.34
30.63
32.82
35.34
37.52
40.66
45.07
42.20
40.43
43.29
28.48
42.20
38.98
35
26.02
FCF yield (avg)%
12.75
12.54
13.69
13.90
16.63
17.95
19.95
19.87
22.82
22.40
15.09
19.95
17.29
55
23.21
FCF margin%
5.41
6.62
5.65
8.36
6.49
5.84
3.05
6.04
7.41
6.43
9.80
6.04
6.24
80
0.207
FCF / Net incomex
1.264
1.367
1.406
1.648
1.589
1.896
1.862
2.033
2.411
2.863
0.107
2.033
1.755
54
7.79
ROIC%
10.42
9.72
7.28
9.36
9.04
6.14
7.18
10.06
11.66
10.56
3.85
10.06
9.54
20
4.00
Return on equity%
24.54
23.42
21.17
23.38
21.91
24.04
22.82
23.90
21.03
20.75
9.76
22.82
23.10
87
29.98
Return on assets%
13.24
11.42
9.01
6.52
8.70
6.67
4.48
2.78
0.40
2.61
18.90
2.78
6.60
70
1.92
EPS$
1.76
1.69
1.83
1.94
2.03
2.28
2.37
2.70
2.57
2.57
1.99
4.82%
4.73%
—
29.25
EPS growth%
14.83
13.98
14.45
15.99
13.83
11.73
13.96
12.74
13.15
14.59
5.14
13.15
13.97
63
4.79
Bookvalue per sh$
3.65
3.22
2.80
2.71
2.57
2.28
2.12
2.17
2.33
2.25
5.42
(2.63%)
(5.32%)
—
4.14
FCF per share$
5.25
5.83
5.25
4.96
4.72
4.53
4.72
4.75
4.84
5.01
4.69
1.20%
(0.64%)
—
2.22
Dividend per sh$
1.26
1.20
1.31
1.17
1.09
1.10
1.18
1.24
1.14
1.04
3.23
(0.94%)
(1.54%)
—
28.25
Div yield (avg)%
7.34
5.19
5.17
3.41
5.21
2.99
3.26
3.59
3.40
1.39
26.35
3.26
3.50
43
14.27
Payout ratio%
18.28
16.82
18.73
19.68
19.34
19.62
17.21
20.01
22.71
22.00
18.01
20.01
19.48
93
68.61
Shares (diluted)M
131.4
151.9
161.4
177.8
197.6
214.0
212.2
213.4
238.3
234.7
70.71
3.49%
6.87%
40
25.25
Buyback yield%
28.05
30.22
31.16
34.01
35.12
32.27
35.17
33.78
36.02
34.78
24.98
34.78
33.89
41
0.182
D/E ratiox
0.408
0.416
0.429
0.419
0.389
0.398
0.411
0.401
0.358
0.336
0.611
0.398
0.405
60
0.213
Enterprise value$B
0.392
0.420
0.403
0.364
0.369
0.358
0.332
0.350
0.349
0.354
1.101
(0.84%)
(1.39%)
31
1.440
LT debt$B
1.172
1.295
1.347
1.398
1.633
1.845
2.098
2.052
2.056
2.268
0.725
6.79%
7.77%
88
Revenue
$1.294B
8.40%
1.00×
Cost of revenue
$855.6M
8.49%
1.01×
Operating expenses
$253.5M
8.22%
0.98×
Property and equipment
19.55%
Cash and investments
16.48%
Spread over hurdle
37.04%