257.2
Revenue$M
508.3
505.1
515.5
518.1
508.5
502.4
508.6
506.5
517.0
531.0
277.2
0.87%
0.40%
76
12.21
Revenue growth%
17.92
19.98
20.26
21.15
18.97
19.37
18.80
16.92
16.54
15.96
19.64
16.92
18.89
26
18.82
Gross margin%
40.13
40.25
38.02
39.64
41.78
43.08
44.48
42.66
44.54
44.93
10.59
44.48
42.22
95
26.90
Operating margin%
26.87
25.87
28.49
27.50
29.06
27.52
29.11
30.45
32.39
29.46
4.37
29.46
28.78
87
22.33
Net margin%
26.60
29.46
30.74
31.36
29.02
31.86
33.18
33.57
35.31
36.11
13.24
33.57
31.61
84
23.56
P/E ratio (avg)x
23.76
26.62
26.10
26.82
30.07
33.88
38.39
39.54
35.93
39.96
13.65
38.39
31.97
77
36.04
EV/EBITx
13.82
13.12
14.61
14.03
13.23
13.32
14.93
15.71
18.30
20.60
32.83
15.71
14.32
40
27.50
FCF yield (avg)%
16.36
13.49
14.40
15.80
14.34
11.60
10.54
13.23
15.16
16.24
25.08
13.23
14.37
79
29.19
FCF margin%
10.05
9.57
9.81
11.13
8.36
10.76
10.04
12.18
13.31
13.73
10.20
12.18
10.41
67
0.780
FCF / Net incomex
0.868
0.814
0.756
0.707
0.821
0.924
0.912
0.985
1.121
1.086
1.311
0.985
0.890
41
5.02
ROIC%
10.71
9.97
8.95
6.59
9.11
11.59
10.71
12.08
13.27
13.79
17.87
12.08
10.71
91
12.65
Return on equity%
27.26
27.54
27.22
28.04
26.56
25.88
23.10
25.00
27.09
24.36
28.37
25.00
26.82
34
14.92
Return on assets%
4.22
2.34
0.40
0.52
0.40
0.40
0.40
0.40
2.63
3.01
7.46
0.40
0.46
67
0.31
EPS$
0.23
0.25
0.23
0.25
0.23
0.25
0.25
0.27
0.29
0.31
0.32
6.73%
3.29%
—
6.60
EPS growth%
11.27
11.36
9.41
11.28
14.17
13.29
13.26
14.80
15.85
18.69
5.74
14.80
13.28
72
1.20
Bookvalue per sh$
0.39
0.42
0.41
0.40
0.38
0.37
0.40
0.45
0.47
0.51
0.20
5.77%
2.16%
—
0.48
FCF per share$
0.32
0.30
0.34
0.38
0.36
0.37
0.35
0.39
0.37
0.41
0.57
2.78%
3.46%
—
1.18
Dividend per sh$
2.03
2.04
2.23
2.12
2.20
2.42
2.67
2.63
2.69
2.72
1.31
4.27%
4.12%
—
6.99
Div yield (avg)%
27.72
24.92
27.58
29.63
29.60
27.42
27.07
25.10
22.79
23.79
10.36
25.10
27.24
64
21.02
Payout ratio%
16.57
13.58
15.49
17.18
15.52
14.94
12.64
15.41
15.92
16.81
23.44
15.41
15.51
55
229.2
Shares (diluted)M
217.0
193.7
188.8
188.9
191.6
192.3
163.0
158.0
155.0
132.6
227.2
(7.10%)
(4.36%)
65
14.38
Buyback yield%
26.48
28.85
28.74
26.60
28.98
30.29
27.63
30.18
33.09
31.73
6.95
30.29
28.92
46
0.793
D/E ratiox
0.399
0.428
0.417
0.406
0.372
0.341
0.368
0.350
0.350
0.355
0.475
0.350
0.370
64
184.4
Enterprise value$M
205.2
200.9
221.3
221.8
209.2
228.5
239.6
255.8
276.7
276.9
335.1
5.77%
3.37%
18
181.0
LT debt$M
118.5
110.7
110.2
116.1
112.0
116.9
112.4
116.6
105.9
118.0
224.8
1.04%
(0.82%)
58
Revenue
$531.0M
0.40%
1.00×
Cost of revenue
$336.9M
0.37%
1.00×
Operating expenses
$78.03M
0.73%
1.03×
Property and equipment
13.49%
Spread over hurdle
34.93%