247.9
Revenue$M
567.1
577.7
603.8
602.2
606.9
605.3
607.0
622.1
628.6
643.8
270.4
1.19%
1.67%
31
7.11
Revenue growth%
11.91
13.85
14.92
16.69
13.71
16.66
17.68
16.88
15.11
17.67
25.15
16.88
15.88
22
28.62
Gross margin%
8.18
9.68
7.04
5.42
7.32
5.91
8.88
8.50
7.51
9.34
22.78
8.50
7.84
21
20.75
Operating margin%
18.06
15.10
13.53
12.51
9.57
9.93
11.37
8.61
7.88
8.36
27.77
8.61
10.65
90
28.38
Net margin%
24.90
27.53
27.63
27.93
30.46
30.53
29.28
28.77
27.08
30.00
2.58
29.28
28.35
13
29.81
P/E ratio (avg)x
48.11
49.68
49.37
48.62
54.88
59.79
64.00
76.23
87.79
96.08
23.02
76.23
57.33
76
28.91
EV/EBITx
30.87
29.69
32.94
36.84
41.35
44.06
41.39
42.52
46.29
44.28
26.16
44.06
41.37
56
6.56
FCF yield (avg)%
25.18
25.43
27.01
25.93
27.92
28.14
28.12
25.78
25.49
25.88
23.20
25.88
25.91
58
9.48
FCF margin%
25.00
25.21
26.58
26.51
26.28
26.43
27.82
28.73
28.83
29.77
9.50
28.73
26.54
8
1.657
FCF / Net incomex
0.527
0.571
0.581
0.586
0.639
0.600
0.563
0.599
0.576
0.604
0.311
0.599
0.584
22
6.75
ROIC%
13.71
12.73
12.42
14.82
14.65
11.99
13.32
13.46
14.65
13.30
19.81
13.32
13.39
17
18.10
Return on equity%
20.04
21.99
24.28
24.66
23.55
21.03
21.55
22.84
21.03
19.31
7.39
21.03
21.77
41
23.24
Return on assets%
11.24
9.63
9.87
11.72
13.80
14.24
14.06
12.08
12.87
9.94
7.17
12.87
11.90
69
1.77
EPS$
1.82
1.89
2.05
1.95
1.80
1.66
1.72
1.61
1.65
1.53
1.96
(3.13%)
(1.79%)
—
20.94
EPS growth%
11.17
11.98
14.57
13.31
12.14
13.07
15.19
17.83
16.66
13.67
17.54
15.19
13.49
27
1.66
Bookvalue per sh$
2.73
2.57
2.49
2.57
2.41
2.19
2.28
2.10
2.28
2.08
0.74
(2.96%)
(2.74%)
—
0.82
FCF per share$
2.61
2.32
2.04
1.96
1.97
1.88
1.85
1.64
1.64
1.79
2.06
(1.84%)
(3.39%)
—
0.63
Dividend per sh$
3.90
4.47
4.64
4.59
5.28
5.13
5.81
6.63
6.59
7.67
3.78
7.75%
8.51%
—
12.30
Div yield (avg)%
6.95
6.43
7.90
5.70
4.03
3.01
4.67
7.18
10.07
9.27
10.92
7.18
6.69
95
27.99
Payout ratio%
19.98
19.81
18.76
20.95
18.56
20.80
22.16
24.68
26.62
25.70
28.86
24.68
20.87
60
33.26
Shares (diluted)M
43.73
43.25
50.51
58.65
58.67
58.96
67.94
75.36
77.15
75.86
33.57
5.27%
5.48%
81
2.26
Buyback yield%
23.29
21.51
21.36
20.71
20.28
19.37
17.72
20.13
19.95
19.90
11.39
19.90
20.20
12
0.335
D/E ratiox
1.914
2.213
2.290
2.474
2.446
2.646
2.651
3.086
3.062
3.087
0.120
3.062
2.560
65
31.12
Enterprise value$M
365.6
339.5
382.8
398.0
390.6
388.4
426.7
430.4
461.1
453.7
479.8
3.04%
2.94%
90
105.5
LT debt$M
301.5
337.5
331.3
349.4
367.8
375.7
388.6
422.6
429.9
501.1
367.3
6.38%
5.32%
54
Revenue
$643.8M
1.67%
1.00×
Cost of revenue
$296.0M
1.57%
0.99×
Operating expenses
$122.0M
1.33%
0.97×
Goodwill & intangibles
19.84%
Cash and investments
19.54%