266.0
Revenue$M
677.9
693.5
702.7
707.5
706.4
729.9
739.2
743.4
759.0
761.0
291.5
1.50%
1.58%
37
16.30
Revenue growth%
10.79
8.84
6.03
7.98
5.00
5.36
2.92
1.28
0.40
0.40
19.25
1.28
5.18
77
14.15
Gross margin%
16.61
19.32
17.55
18.01
15.15
17.66
16.36
15.43
16.70
14.56
2.87
16.36
16.65
81
16.35
Operating margin%
22.34
23.67
21.14
20.36
23.27
23.13
23.26
21.56
18.90
20.77
8.88
21.56
21.95
86
29.60
Net margin%
25.64
23.01
23.13
24.87
26.70
25.20
26.91
24.99
24.49
22.73
27.10
24.99
24.93
40
15.78
P/E ratio (avg)x
30.29
33.28
32.06
30.82
27.52
27.92
25.80
26.10
25.68
26.86
16.08
26.10
27.72
10
26.20
EV/EBITx
9.977
8.882
8.840
8.429
8.392
7.922
8.060
8.764
9.754
10.73
24.86
8.764
8.802
86
7.02
FCF yield (avg)%
25.41
23.07
21.91
20.17
22.59
23.94
25.44
23.45
21.77
20.99
3.14
23.45
22.83
75
19.16
FCF margin%
18.48
21.22
19.91
19.31
20.22
18.80
19.13
19.79
19.98
19.51
20.79
19.51
19.65
74
1.699
FCF / Net incomex
1.181
1.272
1.309
1.327
1.299
1.357
1.536
1.453
1.408
1.348
1.236
1.408
1.337
53
7.15
ROIC%
14.68
12.25
10.27
9.02
9.78
12.36
9.37
11.48
14.29
12.26
6.24
12.26
11.87
63
19.36
Return on equity%
8.97
9.48
10.05
11.91
13.99
16.49
14.43
13.43
13.02
10.68
15.46
13.43
12.46
48
19.04
Return on assets%
4.55
5.94
7.12
8.97
10.63
10.19
8.12
8.52
6.59
6.50
13.36
8.12
7.62
54
9.36
EPS$
5.79
6.00
6.40
7.03
7.46
8.44
8.36
8.87
8.63
9.83
10.41
5.69%
5.25%
—
13.58
EPS growth%
26.69
27.36
26.98
26.43
25.09
25.89
26.10
27.40
28.40
27.34
7.23
27.34
26.84
58
2.03
Bookvalue per sh$
2.69
2.93
2.97
3.03
3.40
3.92
3.88
3.88
4.44
4.74
3.97
6.90%
6.03%
—
8.93
FCF per share$
9.06
8.21
7.40
7.61
7.79
7.90
7.11
8.02
7.75
8.25
4.58
1.13%
0.04%
—
9.27
Dividend per sh$
6.20
6.05
6.26
5.64
4.86
4.18
4.18
3.75
3.92
4.03
6.74
(3.70%)
(3.73%)
—
13.44
Div yield (avg)%
1.51
4.42
2.84
2.29
2.27
1.72
3.06
3.45
2.20
0.75
18.42
2.20
2.28
37
28.64
Payout ratio%
23.68
24.65
25.16
27.44
28.55
31.42
32.02
32.90
32.69
31.12
6.19
32.02
29.84
21
53.97
Shares (diluted)M
45.99
42.46
39.90
37.07
39.70
41.52
42.77
40.24
38.14
41.97
56.17
1.12%
(1.37%)
54
21.38
Buyback yield%
10.32
11.54
13.44
14.44
15.88
15.40
16.42
15.05
12.82
10.05
24.39
15.05
13.94
77
1.490
D/E ratiox
2.497
2.911
2.991
3.150
3.755
4.331
4.400
4.436
4.495
5.261
0.243
4.436
4.043
80
778.4
Enterprise value$M
537.3
588.4
529.7
502.9
520.3
563.1
519.1
465.3
492.1
508.8
713.9
(0.45%)
(1.70%)
57
123.4
LT debt$M
335.8
356.9
391.1
380.9
385.6
401.1
440.6
414.9
440.5
481.5
897.7
4.54%
4.38%
30
Revenue
$761.0M
1.58%
1.00×
Cost of revenue
$532.7M
1.58%
1.00×
Operating expenses
$162.7M
0.97%
0.94×
Goodwill & intangibles
17.42%