211.4
Revenue$M
942.7
925.1
909.8
894.9
898.4
920.1
909.5
929.8
943.4
935.8
225.8
0.82%
0.05%
55
29.86
Revenue growth%
18.41
15.83
14.20
13.99
11.47
9.99
12.61
15.46
16.54
17.82
4.10
15.46
14.83
19
28.15
Gross margin%
16.21
18.34
16.81
17.19
16.86
14.21
16.45
16.27
15.73
13.96
25.41
15.73
16.36
48
21.83
Operating margin%
6.90
5.90
6.72
9.60
7.78
6.62
6.82
9.49
10.63
10.18
26.56
9.49
7.34
54
24.35
Net margin%
18.79
20.43
22.38
20.07
18.92
20.18
21.44
20.44
18.55
17.30
18.47
20.18
20.12
80
34.10
P/E ratio (avg)x
27.29
29.97
32.16
30.33
34.26
33.63
34.08
38.65
38.66
45.42
37.88
38.65
33.85
24
20.33
EV/EBITx
42.67
47.49
52.54
50.46
46.76
43.45
48.14
51.61
49.52
49.85
19.61
49.52
48.83
58
23.25
FCF yield (avg)%
27.65
28.72
27.09
25.23
26.82
24.45
26.08
23.14
21.49
22.84
22.37
23.14
25.66
46
26.55
FCF margin%
26.11
23.69
24.23
25.61
25.35
22.83
21.27
20.07
22.18
20.69
16.40
21.27
23.26
17
0.444
FCF / Net incomex
1.248
1.165
1.127
1.055
0.995
0.904
0.897
0.957
0.874
0.913
0.631
0.904
0.976
95
24.82
ROIC%
23.73
22.74
25.53
23.15
24.50
23.44
22.35
22.35
23.74
25.47
9.06
23.44
23.58
27
4.79
Return on equity%
27.79
25.64
26.21
29.18
29.10
27.30
26.73
23.78
24.99
27.34
5.51
26.73
27.02
47
4.31
Return on assets%
4.89
7.84
6.05
5.24
4.84
2.13
5.03
7.86
8.32
9.31
6.29
7.86
5.64
35
8.49
EPS$
4.83
4.57
4.54
4.58
4.38
4.04
3.81
3.92
4.42
4.87
8.83
2.14%
1.10%
—
26.05
EPS growth%
7.24
4.48
5.47
5.80
3.36
6.06
3.57
5.22
4.36
6.42
3.20
5.22
5.35
30
9.47
Bookvalue per sh$
13.05
15.86
16.22
19.63
19.52
21.25
22.55
24.17
28.37
32.45
7.27
10.70%
9.63%
—
2.42
FCF per share$
9.61
9.82
11.97
11.92
13.00
13.24
15.33
18.48
21.45
21.09
1.95
10.16%
8.93%
—
4.53
Dividend per sh$
9.98
10.38
9.68
8.98
8.43
9.29
8.78
10.02
9.73
9.71
4.70
2.86%
(0.99%)
—
11.02
Div yield (avg)%
15.60
17.20
18.58
18.74
15.88
12.96
14.10
15.08
15.89
13.76
22.91
14.10
15.74
89
25.41
Payout ratio%
28.88
27.38
29.38
29.47
28.57
31.00
28.88
29.73
27.48
28.83
16.76
28.88
28.88
13
48.59
Shares (diluted)M
38.13
37.78
39.75
38.61
33.87
32.99
29.03
27.06
24.99
27.48
49.20
(4.09%)
(4.08%)
8
29.33
Buyback yield%
35.80
33.57
31.43
32.92
30.50
29.52
28.75
27.75
27.02
29.42
19.25
28.75
30.01
17
1.063
D/E ratiox
1.334
1.437
1.456
1.618
1.752
1.615
1.794
1.698
1.896
2.037
0.609
1.794
1.658
14
1.128
Enterprise value$B
1.027
1.122
1.160
1.241
1.378
1.372
1.267
1.255
1.426
1.565
0.170
2.58%
4.12%
59
1,094
LT debt$M
282.2
244.0
266.7
266.4
263.8
281.2
298.6
280.4
292.9
319.7
66.46
3.92%
0.19%
28
Revenue
$935.8M
0.05%
1.00×
Cost of revenue
$545.0M
0.36%
1.03×
Operating expenses
$219.4M
(0.37%)
0.96×
Cash and investments
20.22%
Property and equipment
17.67%