370.7
Revenue$M
711.4
746.2
753.9
774.8
808.8
826.4
852.9
889.9
929.5
941.3
384.2
3.08%
3.06%
12
13.67
Revenue growth%
19.79
17.49
20.23
21.31
21.68
24.58
22.06
22.62
19.72
22.12
26.51
22.12
21.49
67
11.49
Gross margin%
9.13
11.66
9.75
11.62
12.90
13.80
15.21
17.32
19.42
20.20
12.14
17.32
13.35
70
13.04
Operating margin%
26.87
24.50
22.35
22.61
24.72
22.87
22.28
21.01
22.72
20.78
28.22
22.28
22.67
27
12.39
Net margin%
7.72
8.38
5.86
8.59
11.14
12.38
14.25
15.49
14.05
16.45
20.50
14.25
11.76
38
36.47
P/E ratio (avg)x
30.25
35.41
36.83
43.28
50.47
57.90
58.52
67.18
67.84
68.92
28.28
67.18
54.19
16
20.88
EV/EBITx
29.52
27.09
25.13
26.60
24.79
25.37
24.69
21.22
23.16
20.20
8.334
23.16
24.96
39
24.13
FCF yield (avg)%
5.86
5.39
2.52
5.26
3.38
4.69
5.55
5.81
6.43
7.82
25.11
5.81
5.47
60
11.68
FCF margin%
23.52
20.57
20.72
22.10
23.54
24.07
22.86
25.86
24.89
23.35
25.88
24.07
23.43
58
1.748
FCF / Net incomex
0.150
0.135
0.149
0.163
0.144
0.159
0.167
0.147
0.146
0.130
1.050
0.147
0.148
32
25.98
ROIC%
5.68
5.72
4.53
5.94
7.44
5.72
8.05
10.49
11.42
11.15
13.04
10.49
6.69
10
21.08
Return on equity%
7.20
8.49
6.83
9.55
11.66
11.53
13.35
16.28
14.45
16.47
15.48
14.45
11.60
10
7.00
Return on assets%
11.38
10.86
8.90
10.79
8.30
6.72
8.72
6.06
3.26
1.41
7.41
6.06
8.51
62
25.64
EPS$
36.87
40.76
44.40
47.47
49.15
47.01
44.88
43.63
48.53
56.18
28.31
2.71%
3.59%
—
6.80
EPS growth%
11.97
11.75
13.29
11.36
11.18
12.91
14.36
16.02
15.84
17.10
24.80
15.84
13.10
27
69.71
Bookvalue per sh$
60.24
60.90
57.01
65.69
64.15
63.67
73.97
68.84
73.79
76.00
39.59
3.45%
2.05%
—
37.89
FCF per share$
27.04
25.66
28.45
30.36
33.58
32.99
33.69
38.36
40.51
43.66
57.16
5.39%
4.81%
—
12.66
Dividend per sh$
28.58
30.66
32.51
36.40
43.72
45.77
45.25
50.36
57.37
56.82
19.81
5.38%
9.04%
—
9.38
Div yield (avg)%
9.93
9.36
11.38
11.55
14.24
11.52
12.90
11.17
12.51
15.23
15.74
12.51
11.54
32
23.89
Payout ratio%
24.44
22.87
20.77
18.47
16.75
16.35
17.53
19.16
18.28
16.32
6.77
17.53
18.37
30
7.469
Shares (diluted)M
9.167
8.601
8.158
7.780
7.554
7.417
7.687
7.442
7.308
7.013
7.828
(1.47%)
(3.28%)
51
21.72
Buyback yield%
11.08
8.67
6.47
8.02
10.63
11.89
9.06
7.52
5.96
8.76
21.33
8.76
8.71
8
1.224
D/E ratiox
2.291
2.401
2.540
2.431
2.362
2.646
2.622
2.921
3.393
4.014
0.784
2.921
2.581
74
351.5
Enterprise value$M
186.8
188.8
198.7
224.6
246.3
233.9
227.0
232.3
254.9
240.5
504.3
(0.47%)
1.93%
88
174.0
LT debt$M
468.7
482.6
527.4
489.2
525.6
514.8
534.3
614.2
634.0
610.2
555.1
3.03%
3.89%
24
Revenue
$941.3M
3.06%
1.00×
Cost of revenue
$491.8M
3.49%
1.04×
Operating expenses
$141.4M
2.59%
0.96×
Goodwill & intangibles
17.64%
Cash and investments
16.51%