1.144
Revenue$B
1.516
1.561
1.599
1.668
1.723
1.796
1.895
1.911
1.978
2.075
1.215
3.78%
3.73%
50
10.40
Revenue growth%
6.40
7.03
4.85
2.50
1.30
1.03
0.40
3.10
0.40
0.40
29.68
0.40
1.90
32
15.40
Gross margin%
10.46
8.87
7.04
4.07
6.52
5.25
5.72
4.78
5.63
3.37
27.32
5.25
5.67
56
4.90
Operating margin%
9.69
6.88
4.80
6.82
8.91
6.39
3.94
4.63
7.59
5.18
14.58
5.18
6.61
82
15.56
Net margin%
28.35
26.29
28.29
27.13
29.39
28.70
27.39
27.78
27.55
28.07
26.99
27.78
27.92
32
31.74
P/E ratio (avg)x
22.50
21.51
18.71
18.24
19.30
20.95
22.07
20.89
21.65
21.65
18.03
21.65
21.23
88
31.23
EV/EBITx
33.40
34.88
32.56
31.72
34.60
32.49
30.16
32.64
31.13
29.47
11.93
31.13
32.52
43
3.36
FCF yield (avg)%
1.14
0.40
0.52
0.40
1.60
0.40
0.40
0.40
3.04
0.73
29.58
0.40
0.46
89
28.34
FCF margin%
24.29
21.95
24.05
23.46
23.46
23.95
22.23
21.47
21.85
18.87
16.65
21.85
22.84
94
0.887
FCF / Net incomex
1.005
1.053
0.994
0.922
0.872
0.927
1.025
1.116
0.999
1.018
1.628
1.018
1.002
50
12.34
ROIC%
2.50
3.93
3.05
5.12
7.36
6.78
7.64
5.31
6.06
7.36
6.73
6.78
5.69
14
5.87
Return on equity%
6.37
3.54
1.69
1.57
0.40
0.40
2.28
0.52
1.42
3.40
15.96
1.42
1.63
54
15.10
Return on assets%
7.01
5.15
3.47
2.68
3.93
4.17
5.94
3.60
3.44
3.20
9.53
3.60
3.77
51
14.61
EPS$
15.70
17.74
19.70
19.68
21.69
21.11
22.23
23.30
23.98
26.86
15.78
4.37%
5.38%
—
14.65
EPS growth%
12.32
13.98
12.41
9.71
9.40
10.97
12.93
14.53
12.43
14.13
5.69
12.93
12.42
39
11.38
Bookvalue per sh$
13.37
13.82
16.24
18.42
20.20
20.85
20.36
20.30
21.81
24.68
5.46
4.09%
6.10%
—
11.10
FCF per share$
3.19
3.34
2.96
2.83
2.89
2.79
2.87
3.10
2.89
2.80
3.55
(0.65%)
(1.70%)
—
15.79
Dividend per sh$
11.68
11.88
11.30
12.80
13.57
12.59
11.61
11.13
10.29
10.47
16.10
(5.05%)
(1.11%)
—
26.44
Div yield (avg)%
36.44
38.37
36.83
34.89
33.28
31.41
28.86
26.33
27.64
25.90
15.80
27.64
32.35
68
23.25
Payout ratio%
12.68
11.17
8.67
7.90
5.22
4.59
6.65
4.22
3.94
5.64
6.93
4.59
6.14
32
53.22
Shares (diluted)M
68.11
70.63
81.69
86.66
103.0
118.7
139.0
158.2
177.6
205.9
53.00
14.85%
12.39%
95
6.57
Buyback yield%
5.68
4.47
6.87
7.67
6.42
4.43
6.19
4.63
7.50
6.70
21.37
6.19
6.31
78
0.212
D/E ratiox
1.520
1.551
1.468
1.608
1.779
1.834
1.822
1.927
2.071
1.998
0.482
1.927
1.801
28
1,689
Enterprise value$M
685.2
720.7
704.0
712.2
629.0
643.8
670.3
736.5
711.2
746.9
768.6
3.49%
0.02%
63
1.364
LT debt$B
0.992
0.919
0.975
0.873
0.875
0.789
0.776
0.738
0.823
0.791
1.129
(2.00%)
(2.91%)
60
Revenue
$2.075B
3.73%
1.00×
Cost of revenue
$1.086B
3.38%
0.97×
Operating expenses
$465.2M
4.57%
1.08×
Property and equipment
15.75%
Cash and investments
15.06%