249.6
Revenue$M
492.8
532.2
580.6
634.4
664.5
697.8
764.1
813.2
876.1
270.8
277.5
6.67%
7.42%
57
8.71
Revenue growth%
1.51
0.40
0.40
3.37
5.85
3.97
1.18
0.40
1.67
4.64
13.72
1.67
1.59
52
2.63
Gross margin%
29.70
26.92
24.33
21.69
19.99
20.32
18.27
17.55
15.60
19.41
16.29
18.27
21.00
30
10.29
Operating margin%
17.08
16.60
14.30
16.94
16.47
15.44
13.65
16.60
19.18
7.79
16.84
16.47
16.60
48
3.57
Net margin%
24.40
24.36
24.79
25.89
24.79
26.18
24.79
23.72
21.49
27.35
11.77
24.79
24.79
85
26.98
P/E ratio (avg)x
21.21
22.93
24.08
27.10
27.00
30.16
30.51
28.25
31.21
13.84
31.26
30.16
27.05
39
37.58
EV/EBITx
16.94
18.54
20.85
19.18
18.86
17.75
16.68
16.26
16.21
26.23
20.63
16.68
17.35
10
24.49
FCF yield (avg)%
6.42
8.82
6.27
4.49
5.45
6.56
8.87
9.60
10.79
24.51
16.57
8.87
6.49
60
29.26
FCF margin%
16.74
17.23
17.68
16.97
18.36
20.99
21.61
19.85
20.58
20.23
15.39
20.58
18.63
24
0.243
FCF / Net incomex
2.160
2.152
2.028
1.993
1.789
1.942
1.894
1.690
1.693
0.479
0.705
1.789
1.967
11
10.97
ROIC%
12.43
13.18
10.90
12.55
13.68
15.97
17.71
16.73
16.14
9.64
8.63
16.14
13.86
45
17.41
Return on equity%
9.72
9.68
10.71
10.78
13.13
10.52
11.43
8.46
11.46
14.32
17.55
11.43
10.62
77
28.41
Return on assets%
22.10
23.45
23.08
20.21
17.85
17.79
17.49
18.78
16.08
12.26
21.17
17.79
19.28
43
4.26
EPS$
15.44
16.49
15.91
14.80
13.31
14.57
15.97
15.19
14.82
4.37
4.99
0.02%
(2.17%)
—
24.59
EPS growth%
20.10
17.59
19.15
17.26
20.20
18.19
20.10
22.29
24.70
29.83
5.16
20.20
19.62
53
11.01
Bookvalue per sh$
13.49
14.84
13.82
14.17
13.84
15.30
14.38
14.57
16.07
10.29
19.28
2.55%
2.27%
—
5.49
FCF per share$
8.14
7.84
7.61
8.21
8.67
8.11
7.22
7.20
6.17
7.54
12.18
(5.56%)
(3.40%)
—
9.77
Dividend per sh$
29.37
32.06
36.41
38.11
44.30
44.99
45.75
48.31
52.55
5.40
12.93
6.64%
7.86%
—
3.56
Div yield (avg)%
24.02
25.35
23.71
24.71
22.01
23.34
20.79
23.46
25.23
5.82
11.68
23.34
23.59
27
23.34
Payout ratio%
11.54
13.17
14.22
13.22
13.49
13.06
10.63
11.88
12.27
11.85
26.98
12.27
12.67
64
21.07
Shares (diluted)M
17.74
19.39
21.64
24.83
23.42
26.43
30.33
27.85
25.89
21.98
21.72
0.84%
4.23%
46
18.81
Buyback yield%
15.15
14.90
14.42
17.29
18.25
15.55
15.30
12.99
9.99
9.40
6.29
15.30
15.22
9
0.155
D/E ratiox
1.332
1.554
1.850
2.093
2.031
2.394
2.568
2.976
3.567
0.732
1.622
2.568
2.062
19
0.146
Enterprise value$B
1.063
1.114
1.111
1.116
1.137
1.361
1.562
1.758
1.798
0.400
0.279
10.01%
8.34%
51
280.6
LT debt$M
364.4
345.4
381.0
362.2
336.9
330.5
309.9
302.8
281.9
548.6
691.3
(4.89%)
(3.04%)
27
Revenue
$876.1M
7.42%
1.00×
Cost of revenue
$580.5M
7.71%
1.03×
Operating expenses
$199.5M
7.33%
0.99×
Cash and investments
16.93%