468.3
Revenue$M
450.9
478.8
526.8
582.4
621.3
669.6
722.0
780.3
849.7
918.1
486.5
8.12%
8.28%
5
15.49
Revenue growth%
6.78
9.41
9.77
10.65
9.11
9.57
10.17
8.75
7.13
8.96
20.10
8.96
9.26
30
28.23
Gross margin%
24.19
25.99
27.49
28.51
29.02
27.00
26.13
23.54
22.70
23.36
3.06
23.54
26.06
61
17.04
Operating margin%
27.00
24.43
26.18
26.62
25.08
23.07
21.43
23.48
22.05
21.11
20.77
22.05
23.95
84
6.61
Net margin%
20.61
19.16
19.06
16.58
17.78
18.86
19.73
19.89
21.16
19.81
19.32
19.81
19.44
22
8.165
P/E ratio (avg)x
33.73
35.52
34.44
37.57
35.49
33.68
34.75
35.10
37.16
42.31
19.20
35.10
35.29
73
25.07
EV/EBITx
20.42
21.51
24.99
28.89
28.70
30.17
33.30
32.40
33.09
34.28
16.09
33.09
29.53
32
28.55
FCF yield (avg)%
29.09
31.02
28.99
27.13
26.68
25.60
25.80
28.29
29.10
31.87
6.56
28.29
28.64
6
29.75
FCF margin%
7.86
9.29
7.88
7.86
8.99
10.79
11.04
9.61
12.55
10.12
25.58
10.79
9.45
54
1.275
FCF / Net incomex
1.671
1.705
1.710
1.801
1.949
2.057
2.072
2.155
2.376
2.575
0.949
2.155
2.003
42
11.17
ROIC%
11.90
12.81
11.96
11.74
12.08
9.21
11.48
13.69
13.46
15.06
11.67
13.46
12.02
10
12.80
Return on equity%
19.65
17.00
18.98
20.05
23.00
21.04
21.26
23.42
26.27
29.08
27.12
23.42
21.15
87
13.52
Return on assets%
10.30
11.72
10.70
13.54
11.88
9.46
9.03
10.62
9.02
11.97
9.24
9.46
10.66
93
0.32
EPS$
1.84
1.92
2.07
2.14
2.08
2.16
2.40
2.66
2.74
2.67
0.35
5.10%
3.79%
—
13.76
EPS growth%
8.58
10.82
11.28
10.58
10.04
9.75
8.63
9.78
9.14
9.63
6.93
9.63
9.76
88
0.44
Bookvalue per sh$
1.16
1.27
1.31
1.50
1.71
1.86
1.86
2.01
1.92
2.24
1.79
5.48%
7.44%
—
1.48
FCF per share$
1.42
1.43
1.50
1.58
1.63
1.66
1.62
1.66
1.71
1.64
0.86
0.22%
1.39%
—
0.27
Dividend per sh$
0.97
0.98
0.93
0.95
0.93
0.96
0.88
0.96
0.91
0.89
0.45
(0.95%)
(1.95%)
—
4.65
Div yield (avg)%
16.83
16.02
16.26
17.99
18.15
15.46
18.02
15.74
13.12
10.67
20.47
15.46
16.14
93
17.33
Payout ratio%
14.89
15.55
16.12
15.21
13.33
11.10
11.56
11.62
14.24
11.54
20.52
11.56
13.78
93
172.1
Shares (diluted)M
193.7
179.8
175.3
188.2
190.0
172.4
189.2
196.9
220.4
213.8
179.5
2.38%
1.86%
59
13.68
Buyback yield%
12.10
9.63
9.70
12.70
10.69
7.91
8.44
10.73
8.23
6.89
8.06
8.23
9.66
77
0.867
D/E ratiox
1.267
1.238
1.266
1.281
1.324
1.322
1.510
1.639
1.844
1.751
0.226
1.639
1.323
19
0.269
Enterprise value$B
0.601
0.598
0.613
0.611
0.648
0.770
0.820
0.810
0.941
1.040
0.083
9.92%
6.13%
75
0.584
LT debt$B
1.094
1.220
1.338
1.532
1.551
1.707
1.748
1.651
1.777
2.008
0.200
5.30%
6.66%
37
Revenue
$918.1M
8.28%
1.00×
Cost of revenue
$642.7M
8.28%
1.00×
Operating expenses
$200.3M
8.40%
1.01×
Goodwill & intangibles
19.27%
Cash and investments
17.18%
Spread over hurdle
(6.76%)