880.6
Revenue$M
692.9
706.8
719.3
736.6
758.3
783.1
797.1
846.5
882.0
920.7
934.4
3.96%
3.12%
65
28.09
Revenue growth%
0.40
0.40
2.57
2.71
4.06
2.23
0.40
0.95
0.40
3.30
27.77
0.95
1.59
54
28.86
Gross margin%
11.23
12.57
12.46
14.59
17.07
14.80
15.74
15.79
17.43
18.42
20.11
15.79
15.27
93
14.36
Operating margin%
2.43
4.87
5.18
5.42
3.43
3.45
1.71
3.68
4.94
2.83
11.36
3.45
3.57
53
27.68
Net margin%
9.72
7.54
6.86
6.76
7.00
5.09
5.88
3.60
5.83
5.75
7.93
5.75
6.32
87
16.57
P/E ratio (avg)x
50.69
55.28
55.29
62.64
59.99
62.22
59.36
55.76
53.33
54.89
21.80
55.76
55.52
77
31.45
EV/EBITx
16.65
16.30
14.24
14.14
12.77
11.17
9.752
9.888
9.515
8.890
7.325
9.752
11.97
16
13.66
FCF yield (avg)%
3.54
5.57
5.26
4.90
7.11
5.10
5.17
7.03
5.76
7.24
6.32
5.76
5.41
81
12.94
FCF margin%
12.71
13.24
10.59
11.58
13.10
13.64
12.39
11.88
12.27
12.35
11.08
12.35
12.37
55
1.155
FCF / Net incomex
0.562
0.565
0.577
0.629
0.660
0.674
0.624
0.678
0.655
0.718
1.109
0.674
0.642
57
7.92
ROIC%
16.93
14.96
14.82
17.53
15.37
13.48
15.09
16.61
15.13
12.18
7.69
15.09
15.11
18
9.93
Return on equity%
25.70
27.19
28.96
30.09
32.52
30.66
33.63
32.46
35.17
33.33
4.87
33.33
31.56
9
9.97
Return on assets%
22.69
22.14
21.18
19.00
16.57
15.41
16.14
18.96
19.77
21.48
13.84
18.96
19.38
19
3.77
EPS$
15.95
16.18
18.56
19.15
19.02
20.46
21.95
22.93
21.68
24.38
4.18
5.09%
3.63%
—
9.18
EPS growth%
9.09
6.59
4.10
2.23
4.43
5.21
6.63
8.39
7.40
6.12
14.35
6.63
6.35
63
7.98
Bookvalue per sh$
3.94
4.23
3.75
3.66
3.61
3.23
2.82
2.60
2.63
2.75
4.20
(5.30%)
(2.74%)
—
9.26
FCF per share$
13.58
14.23
13.46
13.21
12.68
12.19
13.06
11.98
10.59
10.61
12.85
(3.50%)
(1.94%)
—
12.51
Dividend per sh$
8.64
7.70
6.60
6.33
5.39
5.06
4.49
4.18
4.00
3.71
5.47
(7.19%)
(7.91%)
—
16.33
Div yield (avg)%
25.35
22.46
24.99
25.29
23.70
24.94
24.44
24.57
24.75
22.48
25.52
24.57
24.66
23
11.14
Payout ratio%
27.11
28.73
27.21
26.10
28.04
27.93
26.02
24.91
25.44
27.70
25.96
26.02
27.16
91
68.23
Shares (diluted)M
89.01
94.36
94.21
104.9
102.7
119.2
124.3
130.4
133.1
151.1
67.82
8.03%
5.68%
40
18.52
Buyback yield%
32.71
34.62
35.63
33.55
34.60
36.36
34.41
37.33
38.43
38.05
26.33
37.33
35.12
66
0.970
D/E ratiox
0.422
0.457
0.488
0.505
0.579
0.618
0.621
0.597
0.669
0.658
0.180
0.621
0.588
88
0.504
Enterprise value$B
0.898
1.030
1.019
1.046
1.206
1.373
1.449
1.702
1.653
1.782
0.126
8.13%
9.01%
6
90.04
LT debt$M
598.9
664.1
650.4
662.8
773.8
782.7
807.0
797.5
838.8
929.2
493.8
3.73%
5.93%
61
Revenue
$920.7M
3.12%
1.00×
Cost of revenue
$644.5M
3.25%
1.01×
Operating expenses
$104.8M
2.42%
0.93×
Property and equipment
14.90%