186.0
Revenue$M
736.2
745.8
743.2
748.6
755.1
773.9
772.2
802.9
807.7
816.5
195.2
1.57%
0.95%
66
22.52
Revenue growth%
8.81
5.85
3.92
2.91
1.21
1.49
0.40
0.40
0.98
3.80
14.52
0.98
2.20
34
4.46
Gross margin%
3.60
3.12
0.40
1.41
0.90
0.40
2.70
1.83
0.40
2.53
28.42
1.83
1.62
93
18.49
Operating margin%
11.89
12.63
12.34
10.24
8.64
6.57
4.12
2.12
2.22
1.07
6.09
2.22
7.61
7
13.99
Net margin%
0.40
2.20
3.24
4.68
3.78
3.82
1.20
0.40
0.70
1.98
18.26
1.20
2.09
44
31.74
P/E ratio (avg)x
29.93
31.69
34.75
38.11
39.33
36.78
36.94
38.11
43.95
50.14
29.28
38.11
37.53
52
32.07
EV/EBITx
27.26
26.09
28.70
29.01
32.30
31.77
34.91
38.99
42.02
39.19
29.24
38.99
32.04
64
14.72
FCF yield (avg)%
2.64
3.62
0.81
0.40
1.23
2.07
1.92
4.78
2.83
4.03
12.32
2.83
2.35
30
21.12
FCF margin%
28.36
31.35
31.73
34.15
35.67
33.81
36.10
33.54
36.15
36.55
16.82
36.10
33.98
61
1.015
FCF / Net incomex
1.187
1.272
1.282
1.474
1.594
1.753
1.822
2.020
1.888
1.856
0.704
1.856
1.674
62
17.97
ROIC%
22.21
21.66
19.08
21.46
22.46
25.39
22.93
22.36
23.10
22.44
29.60
22.93
22.40
13
11.11
Return on equity%
2.32
1.14
2.98
0.40
0.40
2.47
0.40
0.40
0.40
2.50
16.61
0.40
0.77
53
25.72
Return on assets%
31.28
31.31
34.14
32.37
32.48
34.40
33.10
34.86
33.52
31.88
17.74
33.52
32.79
38
8.84
EPS$
16.57
18.24
21.22
25.05
25.87
28.88
29.02
33.84
37.67
36.41
9.44
7.07%
9.01%
—
19.35
EPS growth%
18.52
18.06
18.41
18.80
20.68
19.18
18.71
20.99
23.64
26.05
23.53
20.99
18.99
29
6.76
Bookvalue per sh$
4.90
4.79
4.69
5.16
5.78
6.59
6.63
7.55
8.00
8.93
2.43
9.08%
6.39%
—
9.51
FCF per share$
4.32
4.61
4.12
4.34
3.90
3.60
3.68
3.50
3.08
2.80
7.09
(6.41%)
(3.66%)
—
8.83
Dividend per sh$
19.91
21.29
21.13
20.59
22.83
25.70
26.95
32.28
38.33
44.40
12.08
14.23%
10.26%
—
28.42
Div yield (avg)%
8.90
6.19
3.19
0.69
0.40
0.40
0.40
3.24
1.58
3.86
7.31
1.58
2.38
46
15.84
Payout ratio%
15.16
17.17
18.09
17.01
16.13
13.26
14.84
13.81
15.54
18.23
4.24
14.84
15.84
69
36.74
Shares (diluted)M
29.76
29.02
28.93
28.29
28.28
25.87
23.48
23.46
25.24
24.20
36.16
(3.07%)
(1.28%)
64
27.85
Buyback yield%
21.14
18.22
17.53
15.20
13.50
13.19
10.34
9.22
11.72
10.62
19.81
10.62
13.35
14
0.538
D/E ratiox
1.111
1.026
0.943
1.008
1.121
1.231
1.410
1.578
1.802
1.963
0.806
1.578
1.176
6
859.2
Enterprise value$M
580.6
548.1
596.9
601.1
615.5
558.9
595.2
540.6
616.5
572.0
864.9
(1.46%)
0.12%
27
814.1
LT debt$M
59.32
59.99
60.47
60.80
62.18
59.19
65.00
72.14
69.83
64.32
898.9
0.68%
0.67%
50
Revenue
$816.5M
0.95%
1.00×
Cost of revenue
$450.8M
0.68%
0.97×
Operating expenses
$116.6M
1.09%
1.01×
Goodwill & intangibles
19.20%