596.7
Revenue$M
785.8
804.0
828.2
844.7
867.6
866.1
867.7
870.5
889.2
886.8
619.4
0.44%
1.30%
64
14.80
Revenue growth%
16.25
13.88
13.68
12.58
15.33
17.60
16.84
15.04
15.00
17.56
11.26
16.84
15.18
34
10.31
Gross margin%
25.39
23.07
24.61
26.38
25.64
26.60
25.10
25.84
27.44
29.11
24.04
26.60
25.74
35
26.49
Operating margin%
24.53
24.21
25.03
22.70
23.18
24.40
24.42
24.75
27.41
25.64
7.24
24.75
24.48
37
7.41
Net margin%
15.36
14.27
14.07
13.72
16.63
18.38
18.42
18.23
17.18
17.18
23.04
18.23
16.91
93
11.41
P/E ratio (avg)x
20.12
19.34
19.49
21.52
22.37
25.51
25.11
25.94
24.92
25.35
20.08
25.35
23.65
94
33.30
EV/EBITx
14.29
12.43
12.23
11.70
11.57
12.06
11.32
10.02
9.241
8.817
6.786
10.02
11.63
64
4.31
FCF yield (avg)%
27.65
26.30
26.24
24.14
25.57
25.44
27.30
29.19
26.75
29.00
6.86
27.30
26.52
60
9.42
FCF margin%
0.91
3.16
3.04
4.86
4.17
5.06
6.38
5.51
3.53
2.44
26.25
5.06
3.85
53
0.834
FCF / Net incomex
2.692
3.171
3.105
3.225
3.334
3.360
3.288
3.559
4.072
4.682
1.722
3.559
3.311
19
2.02
ROIC%
31.50
34.26
36.92
37.45
34.92
36.72
39.35
40.18
42.87
43.63
17.54
40.18
37.19
31
28.67
Return on equity%
13.97
12.86
10.79
8.74
8.95
10.96
9.81
10.76
9.29
8.69
2.07
9.81
10.29
87
14.18
Return on assets%
10.58
12.33
12.50
15.44
17.37
15.99
17.68
16.02
14.15
11.93
15.17
15.99
14.80
90
3.81
EPS$
2.86
2.94
2.71
2.80
2.68
2.37
2.54
2.69
2.80
2.62
4.07
(0.44%)
(0.08%)
—
23.13
EPS growth%
19.18
17.13
18.86
19.31
19.77
18.58
18.43
17.53
16.11
15.57
6.75
17.53
18.51
25
1.80
Bookvalue per sh$
4.88
5.20
5.02
5.12
5.22
5.91
5.98
6.41
6.43
7.47
2.42
7.42%
4.47%
—
3.14
FCF per share$
4.29
4.63
4.95
4.76
4.71
4.38
4.38
3.85
3.51
3.55
2.83
(5.49%)
(1.34%)
—
4.66
Dividend per sh$
1.20
1.17
1.25
1.23
1.28
1.29
1.22
1.15
1.13
1.23
1.41
(0.67%)
0.32%
—
2.34
Div yield (avg)%
3.20
3.47
5.01
6.94
8.68
9.30
12.11
11.53
10.27
8.03
27.14
10.27
8.35
83
18.21
Payout ratio%
10.05
11.23
9.53
11.55
9.34
10.37
12.34
12.63
14.24
13.68
26.52
12.63
11.39
41
102.7
Shares (diluted)M
101.2
108.5
123.6
130.6
145.8
160.5
162.6
170.6
164.0
159.6
100.1
1.82%
4.54%
7
6.11
Buyback yield%
7.38
6.85
4.21
6.81
7.74
6.22
3.28
3.35
6.20
8.27
28.58
6.20
6.51
19
0.572
D/E ratiox
1.206
1.334
1.555
1.502
1.698
1.766
2.062
2.278
2.488
2.557
0.504
2.278
1.732
65
339.9
Enterprise value$M
402.6
367.7
361.0
383.9
378.0
366.6
418.4
417.9
447.8
436.8
688.7
2.93%
1.89%
20
0.160
LT debt$B
0.753
0.800
0.869
0.991
1.147
1.305
1.556
1.644
1.652
1.661
0.138
7.69%
8.55%
80
Revenue
$886.8M
1.30%
1.00×
Cost of revenue
$482.0M
1.35%
1.01×
Operating expenses
$173.7M
1.77%
1.05×
Goodwill & intangibles
18.27%
Property and equipment
16.60%