0.477
Revenue$B
0.672
0.720
0.780
0.844
0.900
0.972
1.018
1.100
1.188
1.262
0.500
6.99%
6.94%
60
29.52
Revenue growth%
6.34
5.95
4.29
1.64
4.31
3.22
1.60
2.09
2.52
4.55
16.68
2.52
3.76
79
9.91
Gross margin%
7.06
9.57
7.85
7.63
9.56
6.75
7.78
7.68
5.19
4.29
21.28
6.75
7.66
66
18.84
Operating margin%
11.41
13.53
13.41
15.22
17.68
16.90
16.54
19.16
20.33
21.82
12.30
19.16
16.72
79
19.29
Net margin%
28.52
27.84
30.23
32.74
31.68
33.33
30.46
31.95
33.12
32.20
28.83
32.20
31.81
22
17.09
P/E ratio (avg)x
32.53
29.93
32.13
28.29
28.78
27.09
27.48
29.92
31.40
33.15
20.69
29.92
29.92
27
13.49
EV/EBITx
19.24
19.81
19.51
18.68
18.03
18.86
19.62
19.40
18.59
18.17
25.58
18.86
19.05
35
27.40
FCF yield (avg)%
2.43
0.40
1.34
3.03
2.71
4.49
5.39
4.45
4.61
3.50
20.07
4.49
3.27
88
20.91
FCF margin%
8.71
8.50
5.75
7.72
9.58
10.39
8.56
7.02
9.54
9.62
20.53
9.54
8.64
21
1.684
FCF / Net incomex
1.150
1.152
1.246
1.195
1.199
1.288
1.266
1.473
1.507
1.729
0.410
1.473
1.256
42
26.27
ROIC%
19.19
16.49
17.97
15.03
16.29
15.19
16.27
17.20
17.44
16.70
3.90
16.70
16.60
49
15.30
Return on equity%
10.69
8.51
8.33
10.88
12.92
15.57
13.87
11.95
13.69
15.05
14.83
13.87
12.44
34
15.30
Return on assets%
7.41
7.94
9.65
8.25
8.31
6.44
8.02
6.74
8.65
7.69
26.95
7.69
7.98
46
0.27
EPS$
0.44
0.46
0.44
0.45
0.50
0.47
0.54
0.57
0.62
0.65
0.29
5.55%
4.43%
—
12.17
EPS growth%
8.54
9.25
12.17
12.16
13.38
16.26
13.56
13.39
15.07
16.88
21.95
15.07
13.38
89
0.42
Bookvalue per sh$
0.10
0.10
0.11
0.11
0.10
0.10
0.10
0.12
0.13
0.13
0.31
5.30%
1.77%
—
0.42
FCF per share$
0.32
0.35
0.39
0.41
0.41
0.39
0.44
0.47
0.50
0.55
0.10
6.03%
5.89%
—
0.07
Dividend per sh$
0.41
0.40
0.41
0.46
0.48
0.53
0.53
0.50
0.59
0.68
0.06
7.02%
5.09%
—
21.87
Div yield (avg)%
24.54
26.17
24.71
27.28
29.63
29.64
29.84
31.33
28.45
30.92
10.31
29.84
29.04
85
28.30
Payout ratio%
21.12
19.08
17.46
15.95
15.51
15.09
12.67
10.67
12.74
11.32
8.14
12.67
15.30
65
3.315
Shares (diluted)B
4.261
4.197
4.835
4.786
5.446
5.227
6.173
6.531
7.320
8.420
3.320
9.10%
8.62%
80
28.57
Buyback yield%
26.84
24.30
26.64
23.97
21.22
19.11
21.47
19.36
21.03
23.92
11.52
21.03
22.69
87
0.825
D/E ratiox
2.148
2.424
2.708
2.739
3.289
3.900
3.820
4.410
4.785
5.412
0.562
4.410
3.555
33
385.1
Enterprise value$M
285.8
310.6
347.6
389.7
427.4
410.7
434.4
465.8
491.7
533.7
435.9
4.54%
6.24%
71
764.3
LT debt$M
421.2
412.7
429.3
370.9
370.4
316.9
292.0
279.9
255.2
235.0
901.4
(8.70%)
(5.99%)
25
Revenue
$1.262B
6.94%
1.00×
Cost of revenue
$733.8M
6.77%
0.98×
Operating expenses
$153.5M
6.38%
0.95×
Property and equipment
18.78%
Cash and investments
15.34%