0.638
Revenue$B
0.558
0.587
0.628
0.674
0.731
0.796
0.862
0.908
0.976
1.044
0.686
7.40%
7.27%
20
13.60
Revenue growth%
0.40
2.11
0.51
0.40
0.40
0.40
1.65
2.59
2.69
0.40
24.22
1.65
0.46
86
4.21
Gross margin%
29.51
29.30
32.20
31.96
31.31
31.07
31.34
33.64
31.75
29.87
12.61
31.34
31.32
68
17.22
Operating margin%
30.61
31.83
34.71
31.91
33.61
35.54
38.23
38.41
38.96
38.56
23.69
38.41
35.13
27
28.48
Net margin%
12.36
15.26
15.11
15.90
14.61
14.85
13.60
16.04
17.37
15.30
17.91
15.30
15.19
60
25.30
P/E ratio (avg)x
49.87
53.29
57.98
66.47
66.12
69.72
82.53
97.68
108.3
109.3
23.04
97.68
68.09
60
22.27
EV/EBITx
40.63
43.11
41.97
47.76
52.81
50.00
47.42
49.65
55.81
55.08
13.94
50.00
48.70
49
15.71
FCF yield (avg)%
15.62
13.66
10.77
9.09
9.61
9.25
7.49
7.21
7.48
6.58
6.62
7.48
9.17
75
24.19
FCF margin%
2.80
3.45
3.46
3.75
3.75
0.90
1.33
4.05
7.02
8.11
20.79
4.05
3.60
55
0.584
FCF / Net incomex
0.930
0.947
1.058
1.222
1.452
1.529
1.777
1.753
1.870
2.035
0.162
1.777
1.490
80
11.34
ROIC%
18.61
16.30
14.95
16.14
16.00
16.38
18.19
20.35
21.68
19.63
15.33
19.63
17.28
8
16.70
Return on equity%
6.58
5.44
4.65
2.83
1.15
3.30
3.50
5.38
6.15
7.07
17.96
5.38
5.02
54
9.47
Return on assets%
18.79
20.99
19.23
19.21
16.31
15.03
13.47
14.22
13.44
10.71
7.26
13.47
15.67
8
0.76
EPS$
1.58
1.58
1.65
1.46
1.44
1.27
1.37
1.37
1.36
1.19
0.80
(3.80%)
(3.01%)
—
13.91
EPS growth%
15.66
17.44
18.25
20.57
18.34
20.45
17.81
18.60
16.84
15.89
15.95
17.81
18.03
26
2.83
Bookvalue per sh$
1.32
1.55
1.57
1.55
1.71
1.71
1.99
2.35
2.76
2.87
2.29
10.98%
9.38%
—
3.10
FCF per share$
1.63
1.57
1.82
1.90
2.21
2.27
2.68
2.79
2.83
3.11
2.95
7.13%
8.54%
—
0.74
Dividend per sh$
2.80
2.79
2.44
2.28
2.15
2.14
2.09
1.84
1.92
1.79
1.99
(3.56%)
(4.81%)
—
4.32
Div yield (avg)%
23.01
24.99
25.94
28.12
26.64
25.88
26.00
28.35
26.51
28.53
10.57
26.51
26.25
64
29.19
Payout ratio%
33.28
33.28
30.37
28.57
27.96
26.23
28.34
25.59
26.28
24.76
9.49
26.23
28.15
47
71.26
Shares (diluted)M
55.49
62.15
61.56
67.86
66.36
65.88
70.18
67.77
65.92
62.54
70.68
(1.18%)
0.18%
89
17.22
Buyback yield%
23.45
22.20
24.55
27.30
24.85
23.65
25.77
25.48
23.06
21.65
17.26
23.65
24.10
36
1.033
D/E ratiox
1.602
1.562
1.576
1.782
1.866
1.950
1.952
2.350
2.733
3.080
0.763
2.350
1.908
61
846.8
Enterprise value$M
206.5
180.1
181.4
198.1
181.1
170.1
178.3
187.0
201.4
190.2
135.3
0.99%
(2.02%)
16
659.6
LT debt$M
407.1
412.5
485.7
487.0
481.0
504.3
486.9
516.4
550.3
526.6
281.7
1.83%
4.24%
80
Revenue
$1.044B
7.27%
1.00×
Cost of revenue
$555.1M
7.18%
0.99×
Operating expenses
$165.8M
7.16%
0.99×
Property and equipment
17.38%
Cash and investments
15.74%
Spread over hurdle
24.74%