246.3
Revenue$M
611.5
623.6
644.9
655.7
687.9
705.8
721.9
728.7
737.8
762.2
252.3
2.07%
2.75%
46
26.25
Revenue growth%
9.35
10.72
7.94
5.91
8.25
6.75
7.78
6.86
8.14
6.17
6.23
6.86
7.86
54
8.25
Gross margin%
23.73
24.30
24.76
23.37
22.63
21.55
22.63
19.98
21.19
20.28
19.26
21.19
22.63
24
3.84
Operating margin%
1.51
3.13
0.40
2.06
0.40
0.40
0.40
1.38
0.74
1.61
2.73
0.74
1.06
63
18.48
Net margin%
23.19
23.32
20.67
22.13
21.29
19.90
18.82
21.57
21.98
19.19
19.80
19.90
21.43
60
33.94
P/E ratio (avg)x
27.61
28.49
30.10
31.85
32.18
29.33
29.22
27.56
28.38
26.39
35.46
28.38
28.85
61
20.07
EV/EBITx
45.23
49.31
48.44
57.17
60.43
57.62
57.82
58.47
58.25
55.17
27.17
57.82
57.40
45
11.13
FCF yield (avg)%
8.18
9.59
11.77
14.34
15.73
15.15
13.22
11.26
8.75
7.20
26.95
11.26
11.52
7
17.92
FCF margin%
25.26
27.35
26.82
29.69
28.79
29.75
30.77
32.88
30.36
32.36
10.40
30.77
29.72
15
1.089
FCF / Net incomex
0.262
0.291
0.308
0.294
0.297
0.282
0.276
0.318
0.293
0.330
0.716
0.293
0.294
35
4.49
ROIC%
19.18
16.86
15.39
15.70
17.48
16.55
17.46
17.38
16.05
18.46
3.64
17.38
17.12
76
2.82
Return on equity%
22.94
24.41
22.01
23.81
26.08
28.74
28.96
30.80
30.04
29.09
18.26
29.09
27.41
67
3.98
Return on assets%
23.66
20.76
18.22
20.61
18.46
16.69
19.20
21.03
23.46
23.17
12.78
21.03
20.68
61
6.75
EPS$
10.61
10.24
11.23
12.17
11.83
12.56
12.84
13.84
14.86
15.44
7.38
5.46%
4.29%
—
22.58
EPS growth%
22.74
21.54
21.73
22.56
20.89
20.30
21.91
20.52
22.55
20.37
26.63
20.52
21.63
58
6.98
Bookvalue per sh$
4.70
5.54
5.89
5.77
6.75
6.85
7.54
8.14
9.47
9.85
2.14
7.83%
9.13%
—
4.32
FCF per share$
5.88
6.23
6.14
5.73
6.01
5.45
5.72
5.14
5.34
5.86
3.34
(0.51%)
0.81%
—
6.38
Dividend per sh$
9.97
11.33
12.68
13.11
13.16
14.95
15.91
15.26
15.15
15.12
11.74
2.82%
5.77%
—
25.24
Div yield (avg)%
17.66
19.37
22.33
22.71
24.69
23.99
22.16
22.35
21.90
23.32
20.09
22.35
22.34
63
11.92
Payout ratio%
34.48
35.52
34.40
32.70
31.14
31.28
31.97
31.30
33.58
33.90
25.26
31.97
33.14
20
47.93
Shares (diluted)M
88.67
96.65
90.96
99.88
92.74
105.0
119.5
123.2
119.6
125.5
48.54
6.23%
4.81%
13
3.74
Buyback yield%
18.78
18.68
18.35
18.66
18.18
19.07
17.70
17.37
18.72
19.66
3.64
18.72
18.67
30
0.372
D/E ratiox
1.087
1.057
1.060
0.960
1.073
1.111
1.141
1.167
1.128
1.019
1.715
1.128
1.080
12
715.4
Enterprise value$M
62.64
59.53
60.86
64.93
66.88
64.10
69.30
70.80
60.25
53.43
675.7
(4.39%)
(1.55%)
13
154.3
LT debt$M
502.5
454.4
443.0
467.3
425.6
418.4
377.5
399.3
421.9
395.3
273.5
(1.46%)
(2.81%)
58
Revenue
$762.2M
2.75%
1.00×
Cost of revenue
$320.2M
3.10%
1.03×
Operating expenses
$188.1M
2.60%
0.99×
Cash and investments
16.19%