731.7
Revenue$M
555.3
593.7
618.8
667.3
698.3
741.5
773.5
820.8
865.7
915.6
753.9
5.57%
5.71%
60
29.04
Revenue growth%
22.74
23.38
23.95
21.62
21.59
24.42
24.07
26.74
28.26
27.84
21.49
26.74
24.01
31
12.21
Gross margin%
30.09
30.01
29.87
29.66
30.08
27.64
30.44
28.00
26.89
29.48
19.19
28.00
29.76
65
8.38
Operating margin%
23.91
24.41
22.40
23.88
22.95
22.38
23.97
21.99
22.61
22.62
22.78
22.61
22.79
75
10.21
Net margin%
12.92
11.52
12.37
13.15
11.34
12.22
11.80
11.67
12.99
10.11
25.27
11.80
12.01
64
19.47
P/E ratio (avg)x
36.92
37.03
38.21
40.27
44.17
46.64
50.01
52.59
56.60
60.38
29.01
52.59
45.41
65
24.27
EV/EBITx
11.79
13.23
12.33
13.47
14.56
14.78
14.85
14.73
15.04
15.06
19.04
14.85
14.65
29
28.36
FCF yield (avg)%
5.40
8.13
8.77
8.35
8.72
8.83
9.86
7.48
8.67
7.77
13.18
8.67
8.51
47
23.51
FCF margin%
22.54
20.90
20.02
21.09
19.82
20.87
19.06
16.46
16.90
15.54
18.32
16.90
19.92
37
0.204
FCF / Net incomex
0.773
0.862
0.839
0.867
0.772
0.807
0.726
0.648
0.595
0.555
1.064
0.648
0.773
18
25.98
ROIC%
8.51
5.70
8.36
8.11
6.26
3.56
3.37
4.77
2.32
1.62
12.28
3.37
5.24
21
14.33
Return on equity%
15.30
15.64
16.45
14.95
12.94
13.06
15.53
18.17
19.18
21.37
13.73
18.17
15.58
84
3.21
Return on assets%
19.99
20.50
18.34
19.41
17.67
16.06
13.50
11.30
8.76
9.30
3.69
11.30
16.86
41
0.89
EPS$
1.08
1.06
1.25
1.31
1.38
1.57
1.73
1.93
2.24
2.50
0.95
12.59%
9.71%
—
22.88
EPS growth%
30.34
32.81
31.66
32.77
30.66
28.12
25.56
23.73
21.92
23.95
9.26
23.95
29.23
29
1.92
Bookvalue per sh$
0.56
0.59
0.58
0.51
0.51
0.46
0.40
0.35
0.33
0.33
1.47
(8.33%)
(5.36%)
—
0.75
FCF per share$
2.37
2.84
2.90
3.23
3.79
4.25
4.35
4.73
4.97
5.56
2.33
8.00%
10.00%
—
2.76
Dividend per sh$
0.92
0.98
1.03
1.02
1.09
1.02
1.09
1.24
1.33
1.52
2.36
6.74%
4.67%
—
22.13
Div yield (avg)%
27.40
29.89
27.82
24.93
24.07
25.54
27.81
30.55
27.89
26.03
4.81
27.81
27.61
55
24.63
Payout ratio%
25.72
25.15
27.73
28.43
27.25
30.16
33.00
34.16
33.99
35.55
29.95
33.99
29.29
10
165.5
Shares (diluted)M
214.1
211.1
243.5
271.9
292.7
330.3
333.0
347.1
342.8
347.6
157.9
3.50%
5.68%
53
19.14
Buyback yield%
18.50
16.65
16.09
18.31
17.04
15.14
15.62
15.23
17.94
16.21
12.79
15.62
16.43
7
0.735
D/E ratiox
0.299
0.298
0.292
0.318
0.333
0.354
0.315
0.307
0.336
0.299
1.240
0.315
0.311
88
522.5
Enterprise value$M
252.0
268.9
303.5
306.1
311.8
281.8
271.6
279.8
264.9
251.0
721.8
(4.24%)
(0.48%)
35
333.4
LT debt$M
537.5
584.8
543.6
503.2
535.6
494.9
465.1
451.3
460.2
515.4
379.9
(0.77%)
(0.40%)
21
Revenue
$915.6M
5.71%
1.00×
Cost of revenue
$620.9M
5.79%
1.01×
Operating expenses
$101.7M
6.64%
1.09×
Cash and investments
19.08%
Goodwill & intangibles
16.21%