0.273
Revenue$B
0.956
0.999
1.042
1.045
1.047
1.049
1.090
1.134
1.147
0.288
0.292
1.89%
2.47%
45
27.54
Revenue growth%
12.71
11.50
14.20
13.56
13.85
15.21
13.95
14.78
12.54
8.78
10.90
13.95
13.70
59
21.86
Gross margin%
6.74
4.16
6.82
7.11
4.96
5.18
6.49
3.73
5.00
17.85
15.96
5.00
5.84
80
21.88
Operating margin%
9.26
6.46
5.33
5.24
5.46
6.97
9.46
11.55
12.76
3.22
16.33
9.46
7.52
10
26.43
Net margin%
21.76
22.93
22.55
23.25
23.93
23.60
22.91
22.98
21.03
29.11
27.00
22.98
22.92
14
21.33
P/E ratio (avg)x
22.32
22.05
23.23
26.33
25.45
28.27
28.60
29.75
30.66
30.10
36.35
28.60
25.89
92
32.37
EV/EBITx
19.83
20.08
23.56
26.37
26.16
24.65
24.69
27.54
27.64
21.21
9.614
26.16
24.67
21
19.63
FCF yield (avg)%
21.13
21.02
23.44
24.76
23.63
25.52
26.43
24.35
27.09
10.10
9.13
25.52
23.99
25
12.81
FCF margin%
22.87
19.90
20.04
20.36
23.29
26.08
28.63
31.44
30.73
6.03
2.58
28.63
23.08
9
0.467
FCF / Net incomex
0.314
0.341
0.360
0.367
0.400
0.442
0.422
0.377
0.378
0.853
1.520
0.400
0.372
46
8.81
ROIC%
14.36
13.34
12.26
11.86
13.82
12.03
12.37
14.03
11.77
23.81
15.29
12.37
12.86
78
9.93
Return on equity%
6.40
7.72
7.32
10.08
7.31
6.52
7.04
5.05
5.88
22.84
16.03
6.52
6.78
32
18.16
Return on assets%
22.98
24.19
27.10
28.99
27.08
24.67
24.62
25.28
22.31
18.94
26.64
24.67
24.96
13
1.79
EPS$
11.77
12.49
12.25
11.82
11.46
11.57
10.72
10.96
12.31
1.87
1.88
0.82%
1.65%
—
27.26
EPS growth%
32.87
31.08
31.68
30.94
29.60
30.28
28.56
31.03
29.43
26.38
24.68
29.60
30.61
70
1.08
Bookvalue per sh$
7.03
6.73
6.48
7.03
7.44
8.39
9.58
9.00
10.26
4.04
5.87
7.86%
6.75%
—
2.73
FCF per share$
3.20
3.29
3.62
4.18
4.29
4.29
4.78
5.53
5.55
2.96
2.30
5.82%
6.35%
—
3.35
Dividend per sh$
1.74
1.86
1.81
1.76
1.90
1.92
2.06
2.21
2.36
4.30
5.48
6.00%
3.66%
—
20.29
Div yield (avg)%
3.21
2.51
5.49
4.66
5.76
4.66
6.10
5.96
4.03
29.34
13.35
5.76
5.07
29
5.10
Payout ratio%
11.55
9.79
7.25
8.76
5.92
7.69
8.09
5.86
5.34
23.53
11.45
5.92
7.89
15
97.21
Shares (diluted)M
154.2
154.7
165.4
163.0
157.8
175.4
202.4
219.4
209.0
99.19
98.62
5.10%
4.84%
68
9.98
Buyback yield%
11.38
9.51
9.78
7.12
6.28
4.97
2.24
1.31
3.04
15.90
5.99
3.04
6.70
76
1.539
D/E ratiox
0.515
0.589
0.557
0.515
0.558
0.574
0.542
0.513
0.588
1.123
1.186
0.558
0.550
59
1.280
Enterprise value$B
1.389
1.596
1.829
2.151
2.361
2.269
2.714
2.703
2.968
1.227
0.165
6.65%
11.58%
72
0.336
LT debt$B
1.536
1.648
1.570
1.599
1.678
1.859
1.929
1.886
2.056
0.911
0.590
5.15%
3.45%
48
Revenue
$1.147B
2.47%
1.00×
Cost of revenue
$616.2M
2.58%
1.01×
Operating expenses
$137.6M
2.92%
1.04×
Cash and investments
16.61%
Property and equipment
15.53%
Return on capital
114.02%
Spread over hurdle
105.34%