2012 | 2013 | ||||||
Price: | 30.00 | EPS | $2.40 | 2.30 (w/ stock comp) | |||
Shares Out. (in M): | 47 | P/E | 12.6x | 13.1x | |||
Market Cap (in $M): | 1,400 | P/FCF | 8.5% | 8% | |||
Net Debt (in $M): | -220 | EBIT | 155 | 152 | |||
TEV (in $M): | 1,180 | TEV/EBIT | 7.6x | 7.7x | |||
Borrow Cost: | NA |