122.8
Revenue$M
604.5
623.6
637.2
649.9
666.1
697.2
729.9
755.2
764.6
777.1
132.9
3.13%
2.98%
21
19.44
Revenue growth%
10.59
9.42
9.06
9.25
8.73
7.81
9.49
11.17
10.46
12.76
2.25
10.46
9.46
76
18.26
Gross margin%
3.78
5.20
6.48
6.10
3.18
4.99
4.52
2.11
1.01
0.89
15.12
2.11
4.15
88
29.37
Operating margin%
8.27
11.06
11.53
11.31
12.83
15.62
16.21
13.86
13.52
14.28
2.36
14.28
13.17
42
27.19
Net margin%
9.56
7.93
8.45
6.27
6.75
6.29
9.02
6.91
8.00
10.11
5.51
8.00
7.96
23
15.51
P/E ratio (avg)x
8.409
9.120
8.196
7.301
7.210
6.979
6.367
5.998
6.417
5.555
32.19
6.367
7.095
60
35.62
EV/EBITx
28.66
32.10
37.36
36.25
38.64
42.40
46.34
48.62
51.71
48.90
10.29
48.62
40.52
11
12.24
FCF yield (avg)%
1.63
0.51
0.40
3.36
2.15
0.40
0.40
2.78
3.65
5.61
17.80
2.78
1.89
66
26.35
FCF margin%
11.31
11.62
11.79
9.60
7.36
10.03
8.62
7.80
6.50
7.30
13.87
7.80
9.11
56
1.231
FCF / Net incomex
0.668
0.796
0.872
0.883
1.032
1.082
1.192
1.244
1.303
1.504
0.110
1.244
1.057
15
2.64
ROIC%
5.30
3.72
5.85
7.03
5.85
4.66
4.92
3.07
5.59
5.60
9.78
4.92
5.45
58
9.94
Return on equity%
19.34
21.25
23.17
26.06
25.79
28.34
29.31
29.41
28.87
28.17
18.48
28.87
27.12
21
4.26
Return on assets%
15.58
18.28
19.63
19.72
21.40
20.21
18.63
17.32
15.62
17.56
16.26
17.56
18.46
45
4.48
EPS$
3.10
3.45
3.87
4.42
4.48
4.48
5.18
5.65
6.17
6.77
4.91
8.64%
9.39%
—
9.51
EPS growth%
0.40
2.16
1.36
2.86
2.32
3.88
6.37
7.31
9.33
9.71
29.59
7.31
3.37
28
4.09
Bookvalue per sh$
2.74
2.75
2.65
2.56
2.44
2.54
2.57
2.67
2.61
2.38
1.87
(0.51%)
(1.19%)
—
0.94
FCF per share$
9.34
9.18
9.63
9.57
9.98
10.75
10.67
11.24
12.71
13.86
2.18
6.80%
5.37%
—
3.20
Dividend per sh$
4.88
5.56
5.73
5.91
6.01
6.76
6.38
7.37
7.35
7.15
4.41
3.52%
4.34%
—
7.97
Div yield (avg)%
18.40
16.22
14.62
13.71
13.39
12.26
11.57
12.42
11.34
13.61
17.67
12.26
13.50
16
8.19
Payout ratio%
10.89
8.58
7.85
6.43
6.01
5.90
3.22
0.53
3.29
3.02
3.92
3.22
5.96
23
71.40
Shares (diluted)M
98.34
111.3
117.5
115.1
112.9
109.7
120.7
126.7
124.1
133.9
69.62
3.47%
3.06%
11
11.17
Buyback yield%
34.33
34.01
34.58
34.69
31.74
34.16
35.94
35.39
35.79
33.28
21.72
35.39
34.46
63
0.696
D/E ratiox
0.589
0.556
0.591
0.628
0.661
0.762
0.867
0.855
0.847
0.969
0.544
0.855
0.711
30
0.832
Enterprise value$B
1.039
1.140
1.114
1.054
1.131
1.260
1.229
1.288
1.212
1.247
0.519
1.97%
2.38%
29
249.9
LT debt$M
686.9
755.1
716.7
719.1
691.3
672.0
746.9
814.6
833.3
787.2
785.6
2.63%
1.54%
47
Revenue
$777.1M
2.98%
1.00×
Cost of revenue
$474.9M
3.04%
1.01×
Operating expenses
$81.68M
2.28%
0.93×
Cash and investments
16.17%