1.220
Revenue$B
0.764
0.820
0.884
0.953
0.996
1.047
1.124
1.199
1.267
1.323
1.363
5.84%
6.06%
19
29.86
Revenue growth%
14.86
12.20
12.16
13.99
14.61
15.40
17.05
19.59
17.34
18.16
22.76
17.34
15.13
83
8.91
Gross margin%
13.56
11.85
14.25
13.71
14.63
16.73
17.45
18.08
18.69
16.34
22.57
17.45
15.49
52
21.21
Operating margin%
8.09
5.75
6.30
4.12
2.10
4.01
5.98
6.22
3.25
5.68
8.76
5.68
5.72
34
11.94
Net margin%
23.01
20.40
18.29
18.98
18.75
18.87
17.60
15.84
17.67
20.66
25.98
17.67
18.81
64
25.30
P/E ratio (avg)x
12.36
14.04
15.52
15.76
16.91
16.97
17.56
19.23
19.10
17.96
37.32
17.96
16.94
91
22.57
EV/EBITx
23.13
23.35
24.75
25.58
23.26
20.33
21.85
21.91
22.62
20.71
14.02
21.85
22.88
29
10.39
FCF yield (avg)%
10.25
9.55
10.63
12.65
12.05
15.01
15.07
14.15
15.95
18.65
23.67
15.07
13.40
62
20.04
FCF margin%
15.41
15.31
17.68
20.55
20.03
22.27
23.40
20.43
18.90
17.49
7.26
20.43
19.47
76
1.517
FCF / Net incomex
1.120
1.295
1.512
1.627
1.692
1.658
1.833
1.947
2.113
2.275
1.717
1.947
1.675
12
16.01
ROIC%
8.66
7.79
7.15
5.14
5.83
3.74
4.93
7.62
7.43
4.85
25.06
4.93
6.49
84
16.08
Return on equity%
17.18
15.57
13.73
16.71
15.68
17.80
15.49
15.34
15.74
13.17
27.76
15.49
15.63
18
18.27
Return on assets%
13.09
15.11
16.12
18.96
18.57
18.92
18.93
17.58
17.71
18.15
7.55
18.15
17.93
57
2.53
EPS$
2.84
3.17
3.06
3.12
3.09
3.40
3.18
3.54
3.44
3.18
2.78
0.57%
2.36%
—
6.10
EPS growth%
26.61
27.71
24.75
23.30
22.98
22.27
22.30
22.94
24.28
24.25
20.31
22.94
23.77
32
5.58
Bookvalue per sh$
3.08
2.84
3.00
3.15
3.35
3.18
3.27
3.36
3.48
3.67
4.42
1.83%
1.30%
—
7.91
FCF per share$
11.83
13.64
14.62
14.93
15.65
17.81
20.80
22.57
25.72
24.61
8.98
9.48%
9.12%
—
5.04
Dividend per sh$
4.06
4.07
3.72
3.57
3.45
3.06
2.72
2.41
2.45
2.31
5.38
(7.70%)
(6.38%)
—
24.48
Div yield (avg)%
5.20
3.59
1.76
2.80
0.44
0.40
2.89
2.80
0.40
0.40
23.88
0.40
2.28
73
29.49
Payout ratio%
28.30
25.66
26.49
25.51
27.18
24.96
23.21
22.00
19.54
20.17
28.33
22.00
25.24
52
42.99
Shares (diluted)M
50.91
54.15
60.98
54.49
49.11
51.16
49.80
49.10
52.49
54.80
41.06
2.21%
0.85%
63
13.71
Buyback yield%
7.00
8.19
10.81
13.62
13.91
12.02
12.54
14.76
13.80
12.42
6.74
12.54
12.48
7
1.086
D/E ratiox
1.957
1.802
1.772
1.791
1.758
1.703
1.726
1.873
1.850
2.071
0.333
1.850
1.797
50
158.1
Enterprise value$M
255.5
295.9
354.8
392.4
433.6
483.4
536.9
598.6
625.4
706.6
53.61
10.26%
12.74%
74
579.5
LT debt$M
667.9
700.5
629.7
611.7
620.9
700.3
650.9
726.9
770.7
775.2
337.2
4.54%
1.98%
44
Revenue
$1.323B
6.06%
1.00×
Cost of revenue
$926.1M
6.06%
1.00×
Operating expenses
$261.8M
6.33%
1.03×
Property and equipment
17.97%
Cash and investments
15.77%
Spread over hurdle
(9.10%)