647.6
Revenue$M
531.8
547.1
577.6
609.0
637.8
644.4
672.8
705.1
726.9
749.5
721.0
3.28%
3.78%
75
19.19
Revenue growth%
19.18
17.81
16.07
13.71
11.20
11.52
11.48
10.09
11.60
11.35
25.42
11.48
11.56
58
24.10
Gross margin%
1.62
0.69
2.99
1.36
0.40
0.40
0.40
2.89
0.70
0.40
20.33
0.40
0.69
20
28.26
Operating margin%
8.46
10.84
13.35
11.58
14.22
14.80
13.32
11.11
11.35
9.83
11.99
11.35
11.46
68
2.19
Net margin%
8.26
10.19
9.57
8.43
6.50
4.86
2.58
4.20
5.06
2.75
2.85
4.20
5.78
31
20.38
P/E ratio (avg)x
13.61
13.31
13.46
14.04
14.65
14.15
14.20
14.48
16.91
17.80
32.49
14.48
14.18
74
19.33
EV/EBITx
12.68
14.38
16.14
18.37
18.40
21.17
21.71
24.28
24.92
28.48
12.34
24.28
19.79
50
4.82
FCF yield (avg)%
5.34
6.09
6.62
7.17
10.05
12.92
11.48
10.97
10.06
12.07
18.42
11.48
10.06
64
24.79
FCF margin%
15.58
17.47
19.13
18.30
17.65
17.89
20.30
19.10
21.45
21.89
19.64
20.30
18.70
11
0.182
FCF / Net incomex
0.976
1.067
1.157
1.214
1.362
1.507
1.521
1.476
1.465
1.743
0.475
1.507
1.414
10
10.58
ROIC%
33.69
36.09
38.57
35.68
38.58
39.97
40.73
42.13
42.50
40.92
28.07
40.92
39.28
89
25.96
Return on equity%
5.15
6.90
5.18
3.37
5.46
7.82
10.46
10.90
10.95
12.32
25.99
10.90
7.36
19
8.02
Return on assets%
5.56
2.56
2.10
2.29
4.27
5.65
5.36
8.30
10.68
12.65
4.45
8.30
5.46
89
7.41
EPS$
11.70
10.55
10.55
10.36
10.39
11.37
11.66
13.14
14.24
13.14
8.13
4.79%
1.57%
—
20.49
EPS growth%
6.25
5.74
4.10
3.19
0.46
0.40
1.46
4.30
4.36
2.01
24.65
2.01
3.65
6
5.60
Bookvalue per sh$
6.70
6.08
5.75
5.63
5.86
6.04
6.10
5.95
6.22
6.95
7.63
3.47%
0.25%
—
8.77
FCF per share$
11.23
13.02
13.27
13.15
14.75
16.09
16.64
18.79
17.99
19.13
7.05
5.34%
5.86%
—
8.32
Dividend per sh$
9.42
8.36
7.37
7.96
8.08
8.43
7.38
6.48
6.24
5.51
4.23
(7.38%)
(4.88%)
—
17.06
Div yield (avg)%
13.95
16.37
14.88
15.40
15.93
18.28
19.40
16.77
19.66
18.44
16.41
18.44
16.57
31
14.60
Payout ratio%
16.05
15.12
12.78
13.02
13.68
10.77
13.57
15.75
17.89
14.92
3.85
14.92
14.30
48
56.69
Shares (diluted)M
38.94
42.12
41.05
34.83
37.26
36.93
34.76
36.67
39.44
35.75
57.01
(0.82%)
(1.27%)
38
28.19
Buyback yield%
27.09
29.34
31.90
31.95
30.11
29.47
30.54
31.19
32.12
29.61
3.67
30.54
30.32
30
0.951
D/E ratiox
2.463
2.555
2.828
3.153
3.515
3.701
3.913
4.714
5.339
6.110
0.475
4.714
3.608
33
0.721
Enterprise value$B
0.822
0.935
1.028
0.992
1.060
1.124
1.136
1.328
1.367
1.362
0.542
5.15%
6.09%
85
0.744
LT debt$B
0.798
0.831
0.899
1.031
1.094
1.060
1.212
1.368
1.556
1.651
0.071
8.57%
8.03%
77
Revenue
$749.5M
3.78%
1.00×
Cost of revenue
$461.0M
4.18%
1.04×
Operating expenses
$79.80M
2.85%
0.91×
Goodwill & intangibles
17.46%