0.342
Revenue$B
0.857
0.878
0.930
0.991
1.046
1.107
1.173
1.257
1.315
1.367
0.368
5.50%
5.16%
30
22.43
Revenue growth%
22.73
22.82
20.51
19.58
19.59
18.31
18.27
17.75
15.63
15.59
9.16
17.75
18.95
34
29.48
Gross margin%
16.31
17.06
15.76
18.65
18.18
18.90
18.77
21.64
20.73
22.21
14.26
20.73
18.71
84
9.22
Operating margin%
2.91
4.12
3.67
3.52
3.61
3.09
6.01
6.62
6.03
7.21
16.12
6.03
3.89
86
12.53
Net margin%
12.35
12.07
13.45
13.21
15.85
14.10
13.69
15.77
16.63
15.68
6.84
15.68
13.89
86
12.26
P/E ratio (avg)x
22.16
19.82
19.17
16.95
15.61
14.40
14.54
14.73
15.77
14.99
29.66
14.73
15.69
34
12.84
EV/EBITx
15.37
13.95
13.23
11.69
10.97
10.89
10.81
11.05
12.10
10.87
18.92
10.89
11.37
50
7.64
FCF yield (avg)%
19.97
21.72
21.84
23.77
24.40
22.61
25.50
24.35
23.78
25.03
12.46
24.35
23.78
65
27.33
FCF margin%
19.21
19.34
19.65
21.16
22.20
23.01
20.43
17.51
19.92
22.42
4.52
20.43
20.17
33
1.471
FCF / Net incomex
1.730
1.917
2.018
2.013
2.320
2.355
2.468
2.813
2.635
2.672
0.587
2.635
2.338
73
20.59
ROIC%
29.74
30.74
27.93
25.87
23.49
24.59
22.59
21.72
18.78
16.72
17.63
21.72
24.04
74
19.83
Return on equity%
9.01
6.29
3.92
4.16
3.25
2.51
4.73
6.62
9.10
12.02
5.31
6.62
5.51
12
17.24
Return on assets%
3.74
2.22
5.11
6.26
6.50
6.48
5.01
4.50
4.45
3.67
22.53
4.50
4.76
74
18.41
EPS$
11.72
10.45
9.43
8.56
9.07
9.16
9.08
8.33
8.33
8.02
20.56
(2.44%)
(3.39%)
—
13.46
EPS growth%
20.95
22.90
22.28
23.61
23.68
22.06
24.57
21.93
24.49
23.59
19.55
23.59
23.24
62
23.12
Bookvalue per sh$
5.78
6.39
6.83
7.79
8.54
8.76
9.85
10.15
11.55
13.18
9.73
9.06%
8.33%
—
4.56
FCF per share$
5.22
5.59
5.83
5.75
6.34
6.78
6.83
7.69
7.29
7.36
9.28
3.04%
3.05%
—
15.21
Dividend per sh$
15.49
17.41
16.26
18.33
18.68
18.76
19.58
19.04
17.55
19.68
12.02
1.05%
3.17%
—
23.88
Div yield (avg)%
13.80
14.36
15.69
15.47
15.80
18.31
19.68
17.24
20.17
22.75
8.69
19.68
16.52
71
6.23
Payout ratio%
28.38
29.58
27.96
28.95
31.24
32.87
31.83
34.16
34.43
34.88
11.60
34.16
31.53
94
30.25
Shares (diluted)M
29.08
30.02
31.46
33.64
30.15
26.22
27.55
27.02
26.52
26.10
29.87
(2.84%)
(0.16%)
35
23.52
Buyback yield%
26.75
26.27
28.66
27.88
28.87
27.64
30.54
31.94
32.26
30.23
26.01
30.54
28.77
73
0.554
D/E ratiox
0.521
0.546
0.572
0.592
0.578
0.547
0.599
0.648
0.724
0.811
0.148
0.648
0.585
93
230.7
Enterprise value$M
196.3
170.2
161.5
169.2
161.1
164.4
159.0
158.8
146.5
155.4
59.85
(0.71%)
(2.78%)
61
1,013
LT debt$M
606.7
551.4
505.5
477.2
475.5
453.0
477.1
444.1
427.2
412.4
234.1
(2.81%)
(4.00%)
70
Revenue
$1.367B
5.16%
1.00×
Cost of revenue
$913.6M
4.94%
0.98×
Operating expenses
$215.8M
5.07%
0.99×
Cash and investments
22.30%
Property and equipment
15.30%