527.4
Revenue$M
655.3
648.1
662.6
656.1
652.8
648.5
641.9
643.2
652.1
664.1
546.4
0.34%
0.37%
85
15.87
Revenue growth%
21.09
19.73
22.70
21.09
19.82
20.96
23.21
22.70
20.05
20.02
18.60
20.96
21.02
79
25.05
Gross margin%
29.43
29.80
30.38
30.69
28.14
28.56
30.70
31.64
34.02
31.61
26.84
31.61
30.54
48
15.82
Operating margin%
34.05
34.03
35.30
36.93
33.97
34.25
35.63
32.63
34.07
35.33
4.43
34.25
34.16
84
28.97
Net margin%
18.68
21.40
23.73
24.96
26.57
27.59
26.02
27.37
26.09
23.36
15.16
26.09
25.49
45
20.21
P/E ratio (avg)x
10.91
11.57
11.55
11.33
10.28
11.20
11.14
11.01
10.04
9.569
23.94
11.01
11.07
52
32.20
EV/EBITx
31.67
33.76
33.38
39.15
43.93
49.26
51.19
57.61
59.80
61.29
16.71
57.61
46.60
48
2.42
FCF yield (avg)%
27.29
25.27
23.54
23.23
23.34
26.33
27.16
29.30
31.11
31.37
19.72
29.30
26.75
82
2.58
FCF margin%
22.01
23.96
24.19
24.71
23.25
21.06
18.45
17.63
20.25
19.28
9.59
19.28
21.54
44
0.879
FCF / Net incomex
1.949
2.163
2.383
2.511
2.856
3.011
3.304
3.313
3.453
3.459
0.328
3.313
2.934
53
22.10
ROIC%
20.90
22.04
21.96
19.44
16.74
15.82
14.88
15.78
12.97
11.61
8.71
14.88
16.28
39
24.20
Return on equity%
23.12
22.26
22.98
21.43
21.31
21.92
24.90
22.03
23.12
22.38
24.62
22.38
22.32
24
19.27
Return on assets%
24.60
21.62
22.23
22.05
24.25
22.16
22.59
19.65
16.75
15.53
19.48
19.65
22.10
44
5.43
EPS$
6.04
6.83
6.30
5.92
6.46
5.85
5.87
6.45
6.56
6.78
5.68
0.96%
1.90%
—
25.41
EPS growth%
5.96
4.37
2.28
0.40
3.04
1.80
0.40
0.40
1.34
1.35
21.29
1.34
1.58
6
3.99
Bookvalue per sh$
10.77
10.29
12.09
14.21
13.69
16.09
16.98
17.57
16.74
19.06
3.04
6.85%
6.31%
—
1.62
FCF per share$
7.33
8.28
8.00
9.56
9.29
10.61
10.40
11.24
11.05
11.27
2.93
3.94%
4.20%
—
5.82
Dividend per sh$
4.68
5.18
5.82
5.99
5.91
5.93
5.74
5.17
5.14
5.54
6.86
(1.29%)
1.80%
—
9.50
Div yield (avg)%
19.76
16.83
16.94
18.15
18.39
20.25
17.70
17.71
15.74
16.33
15.74
17.70
17.71
7
5.63
Payout ratio%
26.47
24.03
25.46
26.62
29.02
28.52
29.17
32.10
30.72
28.88
16.04
29.17
28.70
26
55.93
Shares (diluted)M
70.04
66.10
66.29
67.72
75.52
73.26
68.66
66.54
66.79
67.43
53.88
(2.24%)
(0.41%)
89
14.90
Buyback yield%
14.62
15.76
13.39
13.86
11.46
10.94
13.10
15.22
17.60
15.43
14.19
15.22
14.24
18
1.643
D/E ratiox
0.678
0.665
0.631
0.704
0.793
0.813
0.819
0.838
0.909
0.931
0.104
0.838
0.803
80
235.0
Enterprise value$M
164.1
159.1
144.1
149.0
150.1
162.2
154.7
139.1
135.2
131.9
549.5
(2.55%)
(3.38%)
36
166.7
LT debt$M
343.5
352.8
376.8
354.9
383.9
414.4
382.0
370.2
403.8
364.0
107.0
(1.06%)
1.29%
90
Revenue
$664.1M
0.37%
1.00×
Cost of revenue
$310.9M
0.44%
1.01×
Operating expenses
$151.4M
0.44%
1.01×
Goodwill & intangibles
18.02%
Cash and investments
14.94%