0.947
Revenue$B
0.918
0.939
0.959
0.999
1.023
1.072
1.078
1.100
1.126
1.151
1.056
2.39%
2.63%
24
3.49
Revenue growth%
31.48
32.23
32.07
33.31
31.51
29.55
27.37
27.00
27.41
24.74
5.29
27.37
30.51
6
13.64
Gross margin%
1.91
0.57
0.40
0.40
0.40
0.50
0.40
0.40
0.40
3.21
19.71
0.40
0.40
17
25.12
Operating margin%
28.75
29.86
29.90
27.06
27.82
28.35
28.26
28.26
25.48
25.64
18.04
28.26
28.26
46
24.75
Net margin%
10.91
12.45
14.81
14.71
15.06
17.44
15.98
15.09
13.40
12.19
14.31
15.09
14.76
23
12.28
P/E ratio (avg)x
16.65
18.13
18.99
21.81
21.11
22.03
25.10
26.56
30.25
31.75
19.41
26.56
21.92
91
19.61
EV/EBITx
23.21
25.31
26.01
29.68
32.63
35.57
33.50
38.22
41.55
44.93
7.143
38.22
33.07
66
3.89
FCF yield (avg)%
23.42
21.52
22.30
23.09
23.37
25.21
25.53
26.87
25.84
24.96
27.12
25.53
24.19
39
8.39
FCF margin%
1.10
3.06
5.76
7.03
9.38
10.94
8.84
10.59
8.65
10.64
21.43
10.59
8.75
37
1.108
FCF / Net incomex
0.672
0.587
0.572
0.501
0.503
0.471
0.424
0.389
0.407
0.391
1.662
0.407
0.486
67
9.54
ROIC%
27.77
29.84
28.94
30.29
30.94
33.28
35.34
35.72
36.62
33.88
9.51
35.34
32.11
62
3.57
Return on equity%
24.35
23.66
26.19
26.81
28.96
29.62
26.81
24.81
25.50
26.58
20.96
26.58
26.39
56
8.72
Return on assets%
15.47
16.88
14.14
12.32
9.52
9.44
6.94
7.89
8.11
6.64
13.81
7.89
9.48
59
5.52
EPS$
7.63
8.04
8.08
7.59
7.64
6.99
6.72
6.46
6.58
6.36
6.08
(3.59%)
(1.74%)
—
19.08
EPS growth%
6.09
3.24
5.48
4.09
6.19
8.50
8.36
9.08
11.11
13.22
21.76
9.08
7.27
34
4.83
Bookvalue per sh$
8.58
9.15
10.83
12.84
15.53
15.49
15.09
15.26
15.05
15.48
7.33
(0.06%)
7.71%
—
7.33
FCF per share$
6.57
6.76
7.35
7.02
7.16
7.57
7.69
7.84
8.12
7.41
3.46
0.68%
1.63%
—
8.34
Dividend per sh$
4.67
4.82
4.29
4.27
4.02
4.43
4.02
3.85
4.01
3.79
4.23
(1.15%)
(2.88%)
—
27.66
Div yield (avg)%
16.54
13.74
16.39
18.10
17.36
17.58
19.12
20.10
18.27
17.98
29.11
18.27
17.78
48
4.83
Payout ratio%
12.81
15.32
17.49
15.75
17.53
17.67
14.79
16.53
14.04
13.99
25.56
14.79
15.53
48
47.39
Shares (diluted)M
54.80
53.65
50.27
55.47
49.46
53.08
52.45
55.52
56.29
59.03
47.50
3.60%
1.61%
61
14.11
Buyback yield%
20.30
23.19
21.60
22.38
21.40
22.26
22.32
20.27
19.81
20.03
10.20
20.27
21.50
29
1.664
D/E ratiox
2.030
2.311
2.586
2.731
2.912
3.171
3.196
3.276
3.735
4.266
1.797
3.276
3.042
12
0.259
Enterprise value$B
0.163
0.165
0.156
0.149
0.152
0.145
0.153
0.169
0.169
0.188
1.025
4.38%
1.20%
39
0.643
LT debt$B
0.557
0.529
0.520
0.503
0.447
0.474
0.511
0.551
0.527
0.577
1.078
5.25%
1.31%
53
Revenue
$1.151B
2.63%
1.00×
Cost of revenue
$544.4M
3.06%
1.04×
Operating expenses
$281.0M
2.62%
1.00×
Cash and investments
17.30%
Property and equipment
17.25%