366.0
Revenue$M
777.0
792.9
786.0
816.7
809.7
806.9
809.7
809.7
820.1
823.7
398.8
0.34%
0.78%
31
6.85
Revenue growth%
31.13
30.62
31.78
33.15
32.17
33.79
36.15
37.93
37.66
40.42
9.49
37.66
33.47
41
18.24
Gross margin%
15.52
17.24
14.76
12.60
14.06
13.45
13.96
11.26
12.75
14.06
16.72
13.45
14.01
86
18.92
Operating margin%
37.19
38.66
40.15
38.78
41.58
39.24
38.15
36.44
38.64
41.10
3.01
38.64
38.72
49
7.54
Net margin%
28.95
26.74
25.28
26.44
24.17
26.05
23.48
22.06
21.20
20.79
24.53
22.06
24.73
59
17.22
P/E ratio (avg)x
37.91
42.26
48.99
51.75
50.81
47.26
51.51
50.36
57.45
57.34
21.22
51.51
50.59
13
12.63
EV/EBITx
6.096
6.280
5.794
5.680
6.159
5.746
6.223
6.387
5.739
5.226
6.067
5.746
5.945
85
18.93
FCF yield (avg)%
23.49
21.87
22.27
24.37
23.03
22.01
23.56
24.91
27.46
25.69
25.96
24.91
23.52
22
13.18
FCF margin%
26.41
29.13
28.59
29.28
28.18
29.65
30.31
30.27
31.46
34.07
18.43
30.31
29.47
14
0.375
FCF / Net incomex
0.582
0.670
0.692
0.707
0.808
0.895
1.065
1.219
1.344
1.611
1.508
1.219
0.852
19
18.08
ROIC%
4.37
4.21
3.47
3.84
2.79
2.98
4.38
2.90
3.12
1.10
16.78
2.98
3.30
46
23.81
Return on equity%
2.97
5.56
6.45
7.47
5.19
6.96
5.18
7.35
5.73
4.03
16.17
5.73
5.64
91
15.36
Return on assets%
30.07
28.72
30.88
33.67
31.69
29.84
29.18
26.24
23.50
20.91
19.29
26.24
29.51
61
2.38
EPS$
10.45
9.57
10.81
10.95
12.27
11.63
12.20
12.82
13.80
14.42
2.49
3.29%
4.45%
—
25.46
EPS growth%
2.36
3.10
1.83
0.40
1.13
1.52
3.89
1.51
0.40
0.40
25.93
1.51
1.51
66
5.53
Bookvalue per sh$
6.64
6.88
7.32
8.32
8.58
8.30
8.15
8.64
8.62
8.57
9.77
(0.02%)
3.78%
—
8.81
FCF per share$
11.25
13.41
13.37
15.20
17.52
18.32
17.98
18.82
21.31
24.63
2.00
7.06%
9.60%
—
1.65
Dividend per sh$
6.75
6.09
6.34
5.70
5.30
4.79
5.15
5.05
4.80
4.63
1.56
(2.65%)
(2.72%)
—
13.97
Div yield (avg)%
6.81
8.73
8.98
9.44
9.23
12.10
11.49
12.16
13.34
13.06
14.08
12.16
10.47
24
18.91
Payout ratio%
21.36
22.04
23.76
23.67
23.48
22.41
23.06
22.67
20.26
20.51
21.89
22.41
22.54
26
44.74
Shares (diluted)M
44.56
41.93
43.49
46.95
48.35
48.79
46.48
53.07
55.69
53.29
45.76
1.96%
0.79%
68
19.28
Buyback yield%
21.16
24.01
22.51
25.27
25.00
23.32
24.43
23.98
23.52
22.91
28.12
23.52
23.75
43
0.905
D/E ratiox
1.671
1.935
2.131
2.078
2.314
2.260
2.491
2.415
2.440
2.371
1.533
2.415
2.287
60
617.1
Enterprise value$M
509.4
478.7
418.8
455.2
417.9
437.7
395.6
366.1
334.0
314.7
298.8
(5.52%)
(5.42%)
79
105.2
LT debt$M
179.7
183.4
176.4
168.5
176.6
177.5
152.9
151.7
154.5
153.2
361.4
(2.81%)
(2.82%)
60
Revenue
$823.7M
0.78%
1.00×
Cost of revenue
$541.2M
1.16%
1.04×
Operating expenses
$151.6M
0.17%
0.94×
Property and equipment
17.28%
Spread over hurdle
(5.34%)