559.6
Revenue$M
355.6
391.3
422.4
450.8
489.1
525.9
564.6
623.1
672.5
722.5
581.0
8.11%
8.29%
26
23.61
Revenue growth%
11.30
10.14
9.58
10.41
12.02
11.66
13.82
14.27
11.30
8.47
19.43
11.66
11.30
39
25.58
Gross margin%
11.61
9.71
8.85
6.51
5.34
4.38
6.69
5.02
2.88
0.97
29.42
4.38
5.92
22
3.43
Operating margin%
19.47
21.46
19.82
17.95
15.62
15.15
13.62
15.31
13.37
15.42
20.60
15.15
15.52
85
12.54
Net margin%
22.88
23.45
25.80
24.90
25.76
26.53
25.19
22.95
24.34
25.52
23.14
25.19
25.05
74
16.75
P/E ratio (avg)x
24.70
27.35
26.00
29.45
28.53
26.41
25.80
26.23
26.06
27.15
15.65
26.23
26.32
65
8.367
EV/EBITx
26.86
29.00
29.53
27.42
29.59
26.02
24.10
24.61
23.95
22.58
13.84
24.10
26.44
42
7.01
FCF yield (avg)%
16.34
17.47
16.49
15.89
14.66
13.18
12.47
11.46
10.87
9.73
5.60
11.46
13.92
34
3.43
FCF margin%
25.27
23.20
21.93
24.80
25.72
25.10
26.59
24.05
21.65
22.93
18.25
24.05
24.42
32
1.747
FCF / Net incomex
1.228
1.300
1.230
1.298
1.200
1.145
1.098
1.179
1.157
1.109
1.325
1.145
1.189
19
17.04
ROIC%
10.22
13.04
11.62
9.52
7.50
8.03
5.96
4.04
1.79
3.55
25.09
4.04
7.76
13
15.46
Return on equity%
4.78
6.16
3.72
2.00
4.39
5.76
6.90
7.02
5.54
6.08
2.62
6.08
5.65
77
20.30
Return on assets%
7.45
10.43
13.32
12.16
10.75
9.89
9.64
11.23
12.88
15.20
17.53
11.23
10.99
50
0.33
EPS$
0.91
0.98
0.98
1.08
1.14
1.32
1.41
1.43
1.61
1.88
0.36
10.48%
8.65%
—
12.93
EPS growth%
25.03
27.45
28.20
26.11
26.85
29.68
28.20
27.51
25.06
24.43
20.97
27.51
27.15
5
0.27
Bookvalue per sh$
0.47
0.43
0.48
0.46
0.47
0.46
0.43
0.39
0.37
0.38
0.59
(4.26%)
(1.48%)
—
1.00
FCF per share$
0.75
0.65
0.65
0.62
0.60
0.52
0.50
0.54
0.47
0.41
0.80
(7.38%)
(5.30%)
—
0.20
Dividend per sh$
0.21
0.23
0.23
0.25
0.23
0.22
0.23
0.21
0.22
0.22
0.81
(1.05%)
0.12%
—
15.04
Div yield (avg)%
23.41
25.72
26.91
29.80
29.59
31.89
29.74
30.34
32.06
33.25
19.73
31.89
29.77
94
24.46
Payout ratio%
8.45
8.01
8.89
9.05
9.98
9.97
9.07
7.71
7.79
9.33
16.13
9.07
8.97
87
247.3
Shares (diluted)M
229.2
232.6
204.9
183.9
176.8
160.6
142.4
140.5
131.0
144.0
249.9
(4.02%)
(4.15%)
70
24.28
Buyback yield%
13.90
16.48
14.29
14.87
15.21
13.85
13.59
12.18
12.79
10.58
8.60
12.79
13.88
52
1.617
D/E ratiox
0.270
0.252
0.245
0.252
0.254
0.268
0.310
0.315
0.363
0.378
0.155
0.315
0.269
11
0.266
Enterprise value$B
1.081
1.110
1.096
1.195
1.205
1.409
1.683
2.003
2.300
2.741
0.286
17.87%
11.29%
13
591.4
LT debt$M
379.4
375.0
387.2
398.2
393.2
460.1
526.1
616.9
749.5
905.0
81.51
18.14%
9.77%
31
Revenue
$722.5M
8.29%
1.00×
Cost of revenue
$387.9M
8.63%
1.03×
Operating expenses
$117.1M
7.54%
0.93×