0.794
Revenue$B
1.012
1.038
1.050
1.049
1.085
1.128
1.135
1.183
1.195
1.246
0.867
2.80%
2.08%
49
15.74
Revenue growth%
6.66
8.86
10.46
8.77
8.04
5.65
3.14
4.31
4.07
6.03
18.01
4.31
6.35
19
8.65
Gross margin%
17.99
19.52
19.83
21.39
22.67
21.08
20.54
20.56
18.59
21.53
24.28
20.56
20.55
54
4.71
Operating margin%
4.66
5.16
3.46
2.49
0.50
0.40
0.40
2.72
0.40
2.02
11.26
0.40
2.26
62
19.15
Net margin%
10.68
10.23
11.78
12.33
14.08
11.91
9.93
7.54
7.63
6.86
15.79
7.63
10.46
57
22.35
P/E ratio (avg)x
38.50
43.51
44.30
52.87
52.11
55.05
62.86
72.21
82.14
84.01
29.61
72.21
53.96
64
17.42
EV/EBITx
28.09
29.72
27.83
24.49
25.82
27.86
25.32
26.06
23.18
25.33
17.20
25.33
25.94
86
19.74
FCF yield (avg)%
12.08
11.89
14.34
11.81
14.61
12.72
13.88
14.72
14.58
13.70
21.71
13.88
13.79
6
9.60
FCF margin%
10.70
12.58
14.08
13.63
13.47
11.58
9.18
9.56
9.81
8.72
5.61
9.56
11.14
10
1.010
FCF / Net incomex
1.085
1.122
1.111
1.230
1.355
1.556
1.550
1.720
1.950
2.164
1.769
1.720
1.453
40
12.46
ROIC%
0.40
3.31
4.59
4.70
5.20
5.98
7.13
8.11
8.72
9.29
18.69
8.11
5.59
72
22.53
Return on equity%
1.67
4.05
1.46
0.40
0.40
3.39
2.06
2.09
0.68
3.57
27.55
2.09
1.87
87
18.38
Return on assets%
10.32
10.39
10.89
11.61
9.30
8.46
7.74
4.93
3.16
1.67
15.02
4.93
8.88
28
1.74
EPS$
0.44
0.41
0.41
0.38
0.38
0.32
0.29
0.26
0.27
0.27
1.92
(6.63%)
(6.50%)
—
28.07
EPS growth%
17.73
17.08
16.89
15.63
18.25
18.96
18.07
19.47
17.79
18.54
10.61
18.54
17.93
73
1.90
Bookvalue per sh$
5.82
6.64
7.27
6.81
7.64
7.98
8.71
9.40
9.13
9.10
4.45
3.55%
5.86%
—
4.50
FCF per share$
2.87
2.94
3.14
2.82
2.89
2.99
3.25
2.82
2.44
2.51
1.43
(2.80%)
(1.04%)
—
2.75
Dividend per sh$
3.16
3.15
3.75
3.88
4.21
4.52
5.18
5.41
6.39
6.51
1.41
9.08%
9.35%
—
7.79
Div yield (avg)%
14.23
17.16
15.36
15.35
17.37
14.52
12.69
14.08
16.76
13.77
12.60
14.08
14.93
41
25.50
Payout ratio%
23.75
22.06
21.91
19.67
19.23
21.15
19.89
20.02
18.95
18.48
27.04
19.89
19.96
16
126.5
Shares (diluted)M
117.1
126.4
112.2
121.3
129.8
124.7
109.9
106.3
111.3
119.9
129.6
(1.58%)
0.97%
12
4.37
Buyback yield%
12.18
10.28
8.15
10.38
8.59
6.36
5.07
5.75
6.89
4.43
24.44
5.75
7.52
31
0.327
D/E ratiox
1.309
1.379
1.365
1.534
1.573
1.666
1.826
1.892
2.153
1.997
1.123
1.892
1.620
32
360.2
Enterprise value$M
347.9
374.4
345.6
313.3
325.2
293.8
326.8
294.6
258.1
241.2
67.06
(5.80%)
(2.84%)
21
0.071
LT debt$B
0.603
0.673
0.706
0.766
0.842
0.790
0.762
0.808
0.941
1.074
0.826
4.99%
7.22%
70
Revenue
$1.246B
2.08%
1.00×
Cost of revenue
$758.2M
1.82%
0.97×
Operating expenses
$227.2M
2.61%
1.05×
Cash and investments
19.22%