0.342
Revenue$B
0.902
0.941
0.986
1.023
1.048
1.083
1.102
1.121
1.189
1.258
0.357
3.71%
3.56%
71
3.27
Revenue growth%
17.60
16.43
16.88
14.31
15.61
14.20
14.61
14.16
11.65
13.36
18.35
14.16
14.46
13
11.68
Gross margin%
5.06
2.27
5.24
7.36
5.26
3.35
1.99
1.72
0.73
2.71
11.91
1.99
3.03
40
21.98
Operating margin%
21.23
21.40
24.25
21.39
23.00
23.53
22.61
24.09
21.85
19.60
21.48
22.61
22.23
8
2.16
Net margin%
7.03
9.65
8.87
11.60
9.35
7.33
5.12
6.02
5.69
3.44
22.91
5.69
7.18
90
21.98
P/E ratio (avg)x
16.70
15.85
15.20
14.26
13.67
13.54
12.94
11.45
11.21
10.91
27.05
11.45
13.61
49
23.93
EV/EBITx
32.39
34.49
31.92
28.67
25.42
25.29
26.37
22.51
19.84
20.53
34.11
22.51
25.89
91
9.38
FCF yield (avg)%
7.14
7.76
8.31
9.54
8.13
6.59
4.00
6.23
7.88
7.23
10.60
6.59
7.49
60
23.25
FCF margin%
32.87
33.32
30.84
29.62
27.68
25.59
24.96
27.68
29.88
32.86
8.00
27.68
29.75
84
0.661
FCF / Net incomex
0.207
0.220
0.217
0.185
0.164
0.166
0.165
0.170
0.164
0.162
0.793
0.165
0.168
48
2.74
ROIC%
7.38
10.15
8.58
8.23
8.69
5.91
8.79
6.58
6.50
5.99
11.13
6.50
7.80
85
17.23
Return on equity%
2.91
1.79
1.67
0.40
0.40
0.40
0.40
0.40
0.40
2.09
18.34
0.40
0.40
34
28.46
Return on assets%
0.40
0.40
0.40
2.91
0.91
1.86
3.47
4.77
7.29
6.40
4.74
4.77
2.39
55
1.98
EPS$
8.33
8.91
9.36
9.44
9.65
10.76
11.76
11.75
11.77
13.67
2.18
7.22%
5.94%
—
29.71
EPS growth%
8.47
7.77
5.14
2.45
1.08
0.40
0.40
1.48
2.76
5.41
11.90
1.48
2.60
15
1.60
Bookvalue per sh$
4.26
4.84
5.37
5.46
5.29
5.80
5.74
6.04
6.01
6.85
2.40
5.31%
4.20%
—
1.31
FCF per share$
2.61
2.29
2.43
2.49
2.72
2.89
3.09
2.67
2.92
2.62
5.49
(0.69%)
(0.37%)
—
3.67
Dividend per sh$
8.10
7.99
9.04
9.68
10.91
12.49
13.94
14.06
16.53
18.18
3.76
10.74%
8.74%
—
26.31
Div yield (avg)%
29.54
31.24
32.95
31.90
33.17
31.27
31.08
29.05
30.39
27.69
4.85
30.39
31.16
59
18.68
Payout ratio%
17.08
14.48
12.52
9.88
11.64
12.13
9.16
7.55
9.66
11.79
7.20
9.66
11.71
46
138.0
Shares (diluted)M
190.3
184.4
187.6
211.3
218.1
213.0
194.7
191.8
185.0
190.2
138.8
(2.70%)
1.09%
22
29.39
Buyback yield%
20.31
22.41
23.62
25.93
23.41
21.67
20.95
22.32
24.75
23.14
23.54
22.32
22.77
34
1.409
D/E ratiox
1.786
1.972
2.036
2.218
2.126
2.393
2.247
2.329
2.165
2.022
0.849
2.247
2.145
53
0.469
Enterprise value$B
1.358
1.505
1.643
1.716
1.556
1.446
1.457
1.459
1.549
1.434
0.151
(1.63%)
0.03%
55
0.168
LT debt$B
0.716
0.804
0.917
0.885
1.016
0.978
1.058
1.193
1.370
1.307
1.155
5.17%
5.87%
61
Revenue
$1.258B
3.56%
1.00×
Cost of revenue
$612.2M
4.11%
1.05×
Operating expenses
$248.0M
3.22%
0.97×
Property and equipment
18.70%
Cash and investments
17.37%
Spread over hurdle
21.78%