0.976
Revenue$B
0.536
0.559
0.583
0.597
0.625
0.652
0.674
0.689
0.716
0.727
1.018
3.07%
3.57%
93
2.52
Revenue growth%
1.56
0.40
0.40
0.40
2.46
2.91
1.23
0.69
0.40
0.40
19.19
0.69
0.55
23
24.24
Gross margin%
26.65
25.05
24.25
26.06
24.33
26.30
27.09
27.20
24.61
25.35
5.69
26.30
25.71
11
3.83
Operating margin%
7.48
7.71
5.11
6.74
5.18
2.75
2.77
2.67
4.94
4.93
6.58
2.77
5.03
73
8.35
Net margin%
18.84
20.20
19.27
21.44
23.39
23.84
25.02
27.05
27.13
27.76
20.31
27.05
23.61
31
32.31
P/E ratio (avg)x
9.801
9.197
9.972
8.524
8.637
7.876
7.619
7.013
7.487
7.808
20.74
7.619
8.200
83
9.196
EV/EBITx
14.74
14.83
17.07
17.29
20.48
22.21
22.57
27.30
30.64
36.62
37.02
27.30
21.34
47
19.02
FCF yield (avg)%
15.02
15.80
15.19
12.35
14.26
15.75
18.69
20.91
22.70
23.43
13.44
20.91
15.78
82
3.43
FCF margin%
25.86
28.46
28.72
28.00
29.81
32.78
34.58
36.61
35.21
37.66
17.07
35.21
31.29
30
0.608
FCF / Net incomex
1.157
1.205
1.316
1.467
1.481
1.635
1.815
2.057
1.857
1.855
0.577
1.855
1.558
53
2.92
ROIC%
21.18
22.34
23.65
21.82
20.33
17.87
15.64
16.86
19.22
18.75
29.91
17.87
19.77
71
20.72
Return on equity%
17.45
16.26
17.39
17.12
17.44
18.85
21.08
18.23
20.81
21.68
14.31
20.81
17.84
20
6.09
Return on assets%
23.30
25.13
22.39
21.61
24.26
25.11
23.31
24.32
24.44
24.72
5.05
24.44
24.29
88
1.30
EPS$
2.31
2.32
2.14
2.06
2.12
2.25
2.47
2.15
2.15
2.15
1.35
0.30%
(1.53%)
—
5.19
EPS growth%
18.21
21.15
20.47
19.28
21.19
19.91
19.43
22.41
20.17
21.23
7.75
20.17
20.32
32
0.65
Bookvalue per sh$
1.62
1.82
1.79
1.93
1.85
1.88
2.12
2.02
2.17
2.42
1.73
5.56%
5.23%
—
2.31
FCF per share$
1.59
1.59
1.76
1.63
1.57
1.64
1.65
1.73
1.59
1.80
0.59
2.73%
1.74%
—
1.34
Dividend per sh$
1.97
1.98
2.15
2.46
2.70
2.67
3.19
3.10
3.68
3.85
2.26
7.33%
7.20%
—
22.33
Div yield (avg)%
22.07
20.92
19.80
19.00
20.11
18.98
21.72
20.52
20.05
20.87
21.19
20.52
20.31
50
21.40
Payout ratio%
8.45
8.24
7.89
8.62
11.05
9.51
10.92
10.69
11.74
12.51
25.68
10.92
10.10
41
219.8
Shares (diluted)M
199.0
192.5
171.6
165.5
156.9
138.3
142.9
149.2
153.8
161.5
216.5
0.58%
(1.38%)
83
22.77
Buyback yield%
2.81
4.54
2.42
0.40
2.14
5.09
2.70
5.56
2.67
5.47
26.25
5.09
2.76
69
1.558
D/E ratiox
1.468
1.414
1.519
1.563
1.595
1.810
1.696
1.631
1.597
1.691
1.478
1.691
1.596
45
368.3
Enterprise value$M
691.8
728.6
830.2
801.4
744.4
846.8
840.1
851.5
887.2
980.5
824.2
5.66%
4.94%
18
157.8
LT debt$M
54.51
50.38
48.34
43.68
46.86
49.47
46.36
48.79
46.97
47.78
953.7
0.39%
(0.41%)
81
Revenue
$726.6M
3.57%
1.00×
Cost of revenue
$355.2M
3.59%
1.00×
Operating expenses
$156.1M
3.85%
1.03×
Property and equipment
21.39%
Cash and investments
14.22%