0.473
Revenue$B
0.598
0.637
0.701
0.768
0.851
0.926
1.009
1.071
1.148
1.259
0.513
8.16%
8.79%
73
24.34
Revenue growth%
15.29
17.73
18.55
18.60
19.79
19.36
21.75
19.93
18.63
20.98
11.76
19.93
18.99
47
13.39
Gross margin%
13.76
11.41
12.52
15.10
14.91
13.26
13.93
13.52
10.69
12.70
4.81
13.26
13.39
22
28.15
Operating margin%
13.41
10.82
9.14
6.72
8.89
8.51
6.40
5.34
3.98
4.67
16.04
5.34
7.61
90
21.04
Net margin%
9.29
11.16
12.14
12.21
14.46
11.81
13.29
15.73
17.96
17.44
22.43
15.73
12.75
22
26.76
P/E ratio (avg)x
41.58
44.80
44.48
43.50
51.51
55.99
60.04
64.38
70.81
75.75
36.97
64.38
53.75
88
15.02
EV/EBITx
39.88
40.72
41.38
48.05
53.51
51.65
54.11
58.25
63.23
73.64
31.56
58.25
52.58
42
23.47
FCF yield (avg)%
17.83
15.46
15.52
18.02
19.39
22.21
20.70
23.13
22.58
22.63
6.99
22.58
20.04
7
9.15
FCF margin%
14.18
14.37
12.01
10.00
7.23
5.87
7.21
7.40
8.85
8.06
5.56
7.40
8.46
76
1.320
FCF / Net incomex
1.356
1.518
1.502
1.509
1.454
1.456
1.540
1.724
1.763
1.974
0.256
1.724
1.513
60
29.47
ROIC%
19.76
17.01
18.17
18.46
18.35
15.39
18.04
18.68
19.04
17.70
9.99
18.04
18.26
67
14.68
Return on equity%
18.10
18.08
15.24
17.43
16.40
17.97
16.13
13.13
10.85
8.01
2.39
13.13
16.27
20
3.60
Return on assets%
9.20
7.80
6.92
7.58
5.41
7.66
9.24
6.84
9.61
10.45
4.21
9.24
7.73
83
9.20
EPS$
9.29
9.95
10.82
9.56
8.42
9.05
8.06
8.87
8.31
9.23
9.44
1.85%
0.90%
—
9.31
EPS growth%
11.48
11.02
10.83
9.47
10.14
12.73
10.08
13.01
12.16
10.59
14.89
12.16
10.92
46
10.53
Bookvalue per sh$
25.80
29.61
29.58
29.31
27.59
30.90
34.55
37.97
38.45
43.96
17.11
9.76%
6.05%
—
14.49
FCF per share$
19.72
18.82
19.26
19.11
21.12
21.55
20.41
23.32
26.03
25.03
18.24
3.46%
3.31%
—
3.42
Dividend per sh$
12.63
11.59
10.68
9.57
10.00
8.83
9.53
8.82
9.54
9.78
18.83
(0.43%)
(4.03%)
—
25.55
Div yield (avg)%
3.32
0.40
2.77
0.43
1.27
1.60
0.40
1.58
4.05
4.61
28.64
1.60
1.59
57
22.34
Payout ratio%
2.80
2.16
3.87
3.31
1.63
0.40
0.81
0.40
0.40
0.40
24.56
0.40
1.22
14
48.94
Shares (diluted)M
67.69
71.08
83.01
83.31
93.21
89.05
88.12
93.83
98.55
100.6
47.37
1.53%
5.23%
95
16.45
Buyback yield%
15.15
14.81
14.69
12.16
9.85
10.14
12.91
15.37
15.71
16.13
20.39
15.37
14.75
28
0.297
D/E ratiox
0.714
0.755
0.681
0.633
0.708
0.635
0.576
0.585
0.647
0.594
1.119
0.594
0.641
60
812.0
Enterprise value$M
535.7
525.3
517.8
548.7
543.0
468.5
514.3
517.5
560.6
488.2
328.8
(2.11%)
(1.95%)
91
0.443
LT debt$B
1.108
1.072
1.257
1.206
1.174
1.183
1.210
1.324
1.381
1.595
1.153
6.33%
4.81%
66
Revenue
$1.259B
8.79%
1.00×
Cost of revenue
$881.4M
8.79%
1.00×
Operating expenses
$254.6M
8.93%
1.01×
Cash and investments
18.23%
Property and equipment
15.48%
Spread over hurdle
(1.47%)