0.885
Revenue$B
1.044
1.086
1.096
1.108
1.142
1.187
1.212
1.229
1.270
1.285
0.933
2.39%
2.39%
71
15.22
Revenue growth%
33.31
36.03
38.94
39.38
38.23
36.04
38.45
37.61
40.35
39.20
13.94
38.45
38.34
12
2.89
Gross margin%
20.59
19.72
20.61
17.96
17.71
16.52
18.01
19.82
21.91
19.60
28.19
19.60
19.66
26
24.33
Operating margin%
15.99
17.29
19.05
17.29
16.74
18.52
20.06
19.75
20.10
22.62
20.52
20.06
18.78
7
8.96
Net margin%
16.71
19.43
21.66
23.88
26.47
28.35
26.92
28.25
27.57
29.13
7.78
28.25
26.70
45
28.97
P/E ratio (avg)x
27.31
27.76
32.07
31.46
33.15
38.42
42.99
47.61
49.90
52.25
10.45
47.61
35.78
75
17.70
EV/EBITx
41.17
41.39
43.21
48.64
48.72
51.55
59.00
63.33
67.93
63.56
11.48
63.33
50.14
90
8.27
FCF yield (avg)%
23.74
21.58
23.74
25.17
23.10
23.52
26.14
28.28
28.67
27.45
22.62
27.45
24.46
49
16.66
FCF margin%
11.28
9.52
6.82
6.92
9.86
8.34
8.31
7.74
7.18
5.82
10.78
7.74
8.02
71
0.912
FCF / Net incomex
0.985
1.093
1.106
1.191
1.228
1.252
1.392
1.248
1.284
1.180
0.773
1.252
1.210
36
8.42
ROIC%
20.85
17.94
18.89
19.94
17.04
17.73
18.45
17.68
15.97
15.29
4.83
17.68
17.84
42
20.50
Return on equity%
21.86
19.62
22.60
23.54
21.88
19.79
22.19
20.00
22.82
23.26
8.42
22.19
22.03
93
27.76
Return on assets%
24.36
21.81
20.28
18.05
19.91
20.94
19.05
17.74
16.81
14.37
17.26
17.74
19.48
8
0.83
EPS$
0.77
0.78
0.71
0.77
0.76
0.68
0.69
0.70
0.64
0.59
0.92
(4.90%)
(1.43%)
—
7.88
EPS growth%
32.76
31.57
30.82
30.10
30.74
31.82
28.84
26.23
28.51
29.35
8.81
28.84
30.42
13
1.10
Bookvalue per sh$
0.48
0.49
0.55
0.50
0.51
0.58
0.66
0.72
0.76
0.81
0.77
9.60%
5.18%
—
1.12
FCF per share$
1.43
1.39
1.41
1.52
1.49
1.77
1.79
1.99
1.91
2.03
1.26
6.40%
4.69%
—
1.27
Dividend per sh$
0.90
0.85
1.00
1.09
1.28
1.23
1.20
1.38
1.44
1.41
0.63
2.00%
5.63%
—
22.88
Div yield (avg)%
24.15
26.33
28.66
27.06
27.29
29.66
30.04
29.27
29.16
30.42
28.15
29.66
28.91
76
17.82
Payout ratio%
4.67
7.43
4.72
6.93
5.27
3.21
3.15
4.84
4.93
7.47
22.81
4.84
4.89
85
187.3
Shares (diluted)M
274.1
307.9
305.4
314.4
339.4
346.7
383.8
416.8
433.7
467.3
194.4
6.61%
5.74%
44
21.71
Buyback yield%
12.35
13.70
11.14
8.25
5.28
8.00
8.14
5.25
5.68
3.17
7.78
5.68
8.07
20
0.292
D/E ratiox
1.165
1.117
1.099
1.227
1.229
1.097
1.095
1.172
1.128
1.067
1.201
1.097
1.123
74
497.6
Enterprise value$M
574.6
588.7
645.1
699.5
705.4
734.3
790.8
737.2
661.2
677.0
457.7
(0.82%)
1.87%
17
432.7
LT debt$M
492.6
473.4
512.4
536.5
522.5
561.0
515.3
579.1
640.5
615.8
546.7
3.34%
2.64%
54
Revenue
$1.285B
2.39%
1.00×
Cost of revenue
$663.4M
2.69%
1.03×
Operating expenses
$243.6M
2.18%
0.98×
Cash and investments
21.14%
Property and equipment
16.61%