184.1
Revenue$M
476.5
518.6
549.6
593.1
635.6
692.2
729.8
796.3
855.5
904.0
191.3
7.30%
7.27%
59
15.26
Revenue growth%
22.06
21.13
20.43
22.07
23.42
24.42
22.73
24.86
25.01
27.22
9.83
24.86
23.08
91
16.19
Gross margin%
12.40
14.70
11.85
14.70
14.38
16.15
14.21
11.54
9.92
9.84
8.07
11.54
13.30
21
29.19
Operating margin%
27.47
24.71
27.52
25.65
25.62
25.23
26.20
27.95
30.12
27.28
15.76
27.28
26.74
91
25.82
Net margin%
19.30
16.33
15.54
14.85
17.42
17.01
17.26
18.87
21.51
23.58
24.25
18.87
17.34
36
18.42
P/E ratio (avg)x
32.17
31.79
28.28
29.13
31.19
32.93
30.57
30.99
27.90
29.73
14.79
30.57
30.78
40
14.63
EV/EBITx
33.08
30.57
33.88
32.39
30.01
32.20
34.22
32.14
31.87
30.14
32.30
32.14
32.17
47
7.33
FCF yield (avg)%
1.84
1.11
0.40
1.00
1.12
1.47
0.83
0.40
0.40
0.40
27.89
0.40
0.91
74
8.05
FCF margin%
20.80
21.87
20.55
19.94
21.57
20.87
21.17
18.31
16.45
13.67
16.40
18.31
20.67
49
0.960
FCF / Net incomex
0.661
0.667
0.715
0.791
0.881
0.887
0.954
1.032
1.076
1.065
0.860
1.032
0.884
62
24.98
ROIC%
18.95
20.29
19.77
22.65
22.23
23.18
23.42
21.85
23.67
20.81
25.71
23.18
22.04
64
25.17
Return on equity%
12.84
9.97
10.76
12.52
14.66
16.89
17.12
16.14
16.07
18.22
2.86
16.89
15.36
5
25.93
Return on assets%
14.52
13.53
15.07
15.38
17.17
17.78
18.34
19.95
17.04
18.80
14.26
18.34
17.11
61
0.54
EPS$
2.56
2.62
2.50
2.84
2.80
3.14
3.48
3.57
3.50
3.39
0.58
3.90%
2.33%
—
4.81
EPS growth%
23.11
24.94
27.29
28.31
26.75
26.16
27.73
25.20
26.71
28.12
5.74
26.71
26.73
44
0.51
Bookvalue per sh$
5.29
5.75
6.73
7.17
6.83
7.29
8.01
7.86
9.22
10.01
3.14
7.94%
8.31%
—
3.36
FCF per share$
3.70
4.09
3.79
3.57
3.90
3.68
4.02
4.64
4.52
5.08
3.65
5.45%
2.59%
—
1.25
Dividend per sh$
4.53
4.66
4.19
3.76
3.43
3.54
3.87
3.56
3.27
3.25
2.01
(1.05%)
(2.97%)
—
10.07
Div yield (avg)%
7.99
10.14
9.32
9.68
11.25
13.91
11.74
9.46
8.83
9.98
15.14
9.98
9.83
32
29.11
Payout ratio%
16.16
15.96
17.15
15.53
15.65
13.28
12.85
15.18
15.38
16.23
17.71
15.18
15.59
84
88.51
Shares (diluted)M
71.58
62.82
59.24
54.87
57.17
61.73
57.47
53.29
48.62
49.87
88.88
(2.69%)
(3.04%)
33
9.98
Buyback yield%
9.16
6.51
8.70
8.39
6.93
4.70
5.54
5.79
8.27
7.99
3.75
5.79
7.46
62
1.344
D/E ratiox
1.262
1.184
1.243
1.252
1.249
1.395
1.338
1.498
1.643
1.554
0.491
1.498
1.300
88
131.0
Enterprise value$M
381.3
387.7
433.8
407.8
463.1
515.1
551.4
624.6
599.9
682.7
502.5
8.07%
5.78%
9
367.6
LT debt$M
411.3
465.1
499.3
551.0
533.2
604.7
662.4
606.5
682.6
740.1
929.6
6.78%
5.71%
45
Revenue
$904.0M
7.27%
1.00×
Cost of revenue
$502.3M
7.36%
1.01×
Operating expenses
$179.5M
6.61%
0.94×
Cash and investments
14.38%