0.265
Revenue$B
0.814
0.855
0.895
0.922
0.962
1.030
1.085
1.124
1.192
1.256
0.279
5.48%
5.11%
88
14.95
Revenue growth%
13.12
13.15
12.60
15.15
17.36
17.18
16.30
16.37
16.75
14.44
16.50
16.37
15.73
87
5.02
Gross margin%
2.19
4.57
4.67
7.56
10.13
10.01
12.17
12.27
10.34
12.99
15.16
12.17
10.07
62
15.73
Operating margin%
12.84
11.27
13.16
15.41
17.80
17.34
15.89
15.19
17.82
17.12
20.80
17.12
15.65
67
15.95
Net margin%
7.49
8.82
7.18
8.23
6.88
3.98
3.51
0.68
1.79
1.71
8.94
1.79
5.43
11
17.49
P/E ratio (avg)x
25.16
26.36
27.79
29.17
25.35
23.65
25.81
27.54
28.33
26.39
22.69
26.39
26.38
21
10.68
EV/EBITx
38.52
35.43
37.04
33.84
38.45
37.19
37.45
37.72
34.94
39.38
7.036
37.45
37.32
65
11.24
FCF yield (avg)%
13.87
11.42
13.75
11.92
12.76
13.23
11.08
8.57
9.39
8.91
16.31
9.39
11.67
81
10.45
FCF margin%
19.02
16.64
16.34
14.68
11.99
13.94
11.18
10.91
10.80
11.70
26.04
11.18
12.96
51
1.073
FCF / Net incomex
1.660
1.602
1.554
1.613
1.572
1.496
1.391
1.381
1.287
1.237
1.629
1.381
1.525
88
22.55
ROIC%
18.98
21.40
21.50
23.94
26.70
23.80
24.64
26.56
26.12
24.45
14.53
24.64
24.20
84
18.37
Return on equity%
0.40
0.40
0.40
0.40
2.66
2.18
1.82
1.50
0.40
2.18
22.86
1.82
0.95
77
4.47
Return on assets%
18.51
16.08
18.99
17.37
15.22
15.29
15.54
15.00
14.10
15.56
20.27
15.29
15.55
19
14.64
EPS$
12.69
12.32
12.69
12.73
12.10
13.33
12.10
13.16
12.60
12.70
15.56
0.98%
0.33%
—
2.21
EPS growth%
10.50
13.32
15.01
17.13
14.41
15.79
17.98
16.89
15.55
13.05
8.91
15.79
15.28
6
8.01
Bookvalue per sh$
4.72
4.63
4.97
4.44
3.92
3.93
4.10
3.71
3.57
3.31
15.47
(3.33%)
(3.21%)
—
15.09
FCF per share$
3.68
4.03
4.11
4.88
5.06
6.11
7.23
8.69
9.63
9.41
10.58
13.22%
11.72%
—
5.87
Dividend per sh$
6.83
7.49
6.52
7.13
6.52
6.03
5.40
4.72
4.79
5.15
14.86
(4.61%)
(2.55%)
—
25.71
Div yield (avg)%
22.28
22.27
25.07
27.25
29.89
32.03
30.90
32.07
32.16
34.46
10.39
32.07
30.39
42
26.79
Payout ratio%
18.68
20.95
22.92
23.24
22.07
22.58
21.27
21.33
21.38
18.89
17.66
21.33
21.35
65
31.81
Shares (diluted)M
34.47
33.68
37.77
35.31
33.24
34.88
32.59
34.71
34.57
34.47
31.49
0.73%
(0.49%)
94
17.26
Buyback yield%
11.17
10.09
12.51
13.30
12.80
9.90
12.66
10.10
12.83
15.03
27.41
12.66
12.59
6
1.025
D/E ratiox
0.273
0.242
0.243
0.217
0.209
0.224
0.237
0.231
0.208
0.216
0.757
0.224
0.227
58
869.6
Enterprise value$M
628.7
619.4
707.7
706.8
722.4
689.2
708.7
761.5
801.4
794.9
526.3
1.93%
2.91%
49
0.734
LT debt$B
1.583
1.910
1.870
1.951
2.156
2.502
2.848
2.767
3.132
3.762
0.142
11.77%
10.35%
32
Revenue
$1.256B
5.11%
1.00×
Cost of revenue
$807.9M
5.56%
1.04×
Operating expenses
$290.4M
4.48%
0.94×
Property and equipment
19.59%
Goodwill & intangibles
15.60%
Cash and investments
15.19%
Spread over hurdle
16.33%