558.1
Revenue$M
886.1
883.7
887.4
901.6
924.8
919.3
907.0
923.0
914.3
932.0
582.6
0.15%
0.44%
22
20.42
Revenue growth%
8.44
10.58
9.08
11.04
8.15
5.25
3.25
2.34
1.28
0.40
27.14
2.34
6.70
34
6.87
Gross margin%
3.50
5.04
2.48
0.40
1.66
1.38
1.48
2.33
2.91
5.00
2.68
2.33
2.40
44
13.56
Operating margin%
19.01
16.50
17.77
15.04
14.37
16.44
16.28
16.60
15.47
17.63
12.97
16.44
16.47
41
20.12
Net margin%
22.35
24.82
25.36
24.43
24.92
23.91
21.70
24.47
23.93
21.11
29.74
23.91
24.18
27
19.34
P/E ratio (avg)x
29.99
30.27
30.29
31.27
32.63
33.17
30.12
28.58
31.27
29.06
12.33
30.12
30.28
82
10.10
EV/EBITx
48.54
52.18
53.28
62.94
75.54
76.23
74.67
79.05
91.38
104.6
6.545
79.05
75.11
70
20.48
FCF yield (avg)%
14.82
13.04
10.30
7.34
7.89
6.90
6.57
9.34
10.53
8.39
27.71
8.39
8.87
50
2.80
FCF margin%
12.18
9.72
11.39
10.80
8.33
10.06
7.11
4.34
4.68
4.88
5.04
4.88
9.02
8
0.706
FCF / Net incomex
0.800
0.958
0.990
1.062
1.142
1.234
1.453
1.426
1.636
1.947
1.245
1.453
1.188
78
8.79
ROIC%
18.94
17.16
17.01
17.77
19.33
16.99
19.16
18.79
20.64
22.83
17.18
19.16
18.87
28
4.21
Return on equity%
15.83
16.15
16.16
13.79
12.44
11.27
11.75
13.15
13.97
13.36
17.14
13.15
13.58
39
5.20
Return on assets%
8.00
6.13
5.54
6.09
3.18
3.36
1.68
0.40
0.40
1.89
15.99
1.68
3.27
45
1.89
EPS$
2.91
3.19
3.31
3.41
3.43
4.02
4.40
4.43
5.17
5.91
2.11
11.48%
7.87%
—
12.77
EPS growth%
3.26
2.05
0.40
1.19
0.40
2.09
0.40
2.10
1.22
2.69
6.89
2.09
1.63
73
3.01
Bookvalue per sh$
1.78
1.84
1.84
1.79
1.88
2.24
2.43
2.44
2.71
2.92
1.25
9.22%
5.72%
—
0.70
FCF per share$
0.97
1.05
1.10
1.10
1.12
1.09
1.08
1.24
1.25
1.23
2.33
1.90%
3.06%
—
0.58
Dividend per sh$
2.01
2.10
1.78
1.80
1.68
1.51
1.39
1.34
1.26
1.23
2.02
(6.05%)
(4.40%)
—
18.93
Div yield (avg)%
0.40
3.01
3.67
2.51
1.05
0.40
2.33
5.16
2.85
1.57
12.39
2.33
2.42
32
18.10
Payout ratio%
13.02
13.68
12.63
14.41
15.99
15.38
15.67
13.19
10.82
12.22
10.59
13.19
13.43
56
136.9
Shares (diluted)M
104.7
96.93
105.4
92.22
85.07
89.73
92.79
86.45
94.00
100.3
140.5
3.34%
(0.93%)
33
28.76
Buyback yield%
27.45
25.68
28.66
31.54
31.65
29.36
30.47
28.39
26.14
26.00
6.53
28.39
28.53
44
0.886
D/E ratiox
1.169
1.413
1.389
1.605
1.899
2.305
2.526
3.045
3.311
3.748
0.505
3.045
2.102
54
168.4
Enterprise value$M
130.4
141.2
147.2
137.7
139.1
146.3
142.4
153.4
130.9
118.1
742.5
(3.22%)
(1.01%)
7
664.6
LT debt$M
329.5
297.1
305.9
276.5
268.5
280.8
319.2
332.8
343.5
315.1
248.4
3.25%
0.73%
46
Revenue
$932.0M
0.44%
1.00×
Cost of revenue
$456.1M
0.82%
1.04×
Operating expenses
$161.6M
0.06%
0.96×
Cash and investments
17.75%
Goodwill & intangibles
16.58%