0.680
Revenue$B
0.967
1.000
1.067
1.103
1.155
1.196
1.257
1.325
1.387
1.473
0.705
4.99%
4.61%
41
5.34
Revenue growth%
13.09
10.48
9.69
11.00
10.36
10.98
8.50
7.70
5.93
8.74
10.80
8.50
10.03
79
2.03
Gross margin%
13.91
13.86
12.12
12.94
12.47
10.42
11.24
10.32
10.97
13.15
23.79
10.97
12.30
82
20.82
Operating margin%
22.69
22.93
20.38
18.47
21.03
23.03
25.38
27.03
25.73
23.93
3.44
25.38
22.98
92
27.88
Net margin%
8.33
10.77
12.05
12.19
11.29
12.40
14.61
12.78
9.93
9.99
3.59
12.40
11.67
6
35.28
P/E ratio (avg)x
24.45
26.03
27.86
25.50
26.77
25.67
24.84
23.70
22.87
24.82
30.15
24.82
25.17
19
30.26
EV/EBITx
25.51
28.37
29.87
34.53
33.67
32.12
36.78
39.77
44.47
44.21
13.14
39.77
34.10
74
16.95
FCF yield (avg)%
30.09
28.91
29.85
28.74
31.45
33.59
36.03
37.47
40.31
38.91
17.84
37.47
32.52
80
6.99
FCF margin%
28.02
30.17
30.01
29.08
31.08
31.48
31.82
33.40
30.50
32.59
10.51
31.82
30.79
49
0.528
FCF / Net incomex
1.770
1.816
1.583
1.680
1.572
1.506
1.588
1.403
1.253
1.097
1.359
1.403
1.578
92
28.34
ROIC%
13.12
13.05
15.15
15.02
12.62
14.37
13.94
15.49
13.82
14.13
23.36
14.13
14.03
79
29.55
Return on equity%
17.93
20.16
20.50
20.81
18.17
15.42
15.70
16.35
14.11
13.12
6.92
15.42
17.14
86
16.21
Return on assets%
17.37
19.54
21.54
18.60
17.98
18.56
17.84
16.90
16.72
18.34
26.25
17.84
18.16
44
0.55
EPS$
0.92
0.89
0.86
0.85
0.80
0.81
0.82
0.82
0.88
1.00
0.58
4.52%
1.97%
—
6.26
EPS growth%
11.70
11.07
8.81
9.39
10.65
12.93
15.22
12.33
13.99
12.70
23.80
12.93
12.02
33
0.53
Bookvalue per sh$
0.25
0.28
0.30
0.32
0.38
0.37
0.40
0.39
0.43
0.49
0.38
5.26%
8.41%
—
0.17
FCF per share$
0.65
0.68
0.70
0.79
0.74
0.79
0.87
0.83
0.87
0.91
0.32
4.30%
2.75%
—
0.65
Dividend per sh$
0.50
0.52
0.52
0.50
0.46
0.42
0.43
0.44
0.40
0.42
0.71
(1.94%)
(2.28%)
—
7.18
Div yield (avg)%
28.39
30.58
30.94
29.06
28.89
28.87
30.90
33.22
33.75
34.10
9.26
33.22
30.74
66
18.21
Payout ratio%
14.02
12.86
14.51
11.93
12.30
11.05
12.21
11.92
12.21
10.01
10.77
11.92
12.21
69
401.1
Shares (diluted)M
471.9
425.9
452.5
456.4
497.8
542.3
515.2
531.1
586.8
590.4
409.0
3.47%
2.66%
63
19.93
Buyback yield%
19.53
16.87
15.79
17.71
17.35
16.33
17.56
16.13
13.35
13.83
28.12
16.13
16.60
7
1.042
D/E ratiox
1.849
2.148
2.407
2.346
2.370
2.528
2.565
2.815
3.262
3.146
1.325
2.815
2.467
48
0.147
Enterprise value$B
0.949
1.096
1.288
1.353
1.322
1.417
1.349
1.396
1.368
1.543
0.688
3.15%
6.42%
92
1.121
LT debt$B
1.759
2.116
2.110
2.275
2.451
2.793
2.770
3.270
3.809
4.590
0.358
13.37%
10.28%
13
Revenue
$1.473B
4.61%
1.00×
Cost of revenue
$1.031B
4.61%
1.00×
Operating expenses
$238.3M
5.20%
1.06×
Cash and investments
19.06%
Goodwill & intangibles
17.56%
Property and equipment
15.06%
Spread over hurdle
(0.38%)