116.8
Revenue$M
514.7
515.1
516.2
530.8
534.1
537.9
546.2
570.1
596.6
602.2
120.3
2.43%
1.76%
61
17.22
Revenue growth%
17.90
18.83
18.56
17.78
20.67
18.36
16.87
14.57
12.15
14.65
19.37
14.65
17.84
80
3.48
Gross margin%
28.76
26.45
24.50
26.66
29.40
32.24
33.27
34.96
36.31
36.70
2.43
34.96
30.82
7
13.96
Operating margin%
7.97
5.52
4.31
3.75
5.36
4.25
6.60
6.86
7.68
7.44
21.96
6.86
6.06
12
29.12
Net margin%
23.28
26.03
27.02
25.26
25.27
28.18
25.45
23.34
21.43
22.49
17.31
23.34
25.26
18
11.72
P/E ratio (avg)x
36.99
40.84
40.81
45.52
46.02
50.33
59.34
63.58
61.12
70.17
7.361
61.12
48.18
82
13.98
EV/EBITx
22.15
21.34
22.55
21.17
22.51
24.28
27.30
28.96
30.42
30.68
28.98
28.96
23.41
82
26.47
FCF yield (avg)%
20.62
19.37
19.45
18.74
21.24
21.30
18.45
15.90
16.19
15.87
3.43
16.19
19.05
22
28.25
FCF margin%
0.40
0.40
0.40
0.40
1.75
1.53
2.13
2.93
5.30
3.32
18.74
2.93
1.64
71
0.254
FCF / Net incomex
0.589
0.663
0.639
0.577
0.582
0.563
0.610
0.570
0.567
0.585
1.751
0.570
0.583
63
12.70
ROIC%
30.76
27.95
30.16
28.21
25.81
23.76
24.85
22.25
20.23
18.80
16.72
22.25
25.33
23
20.30
Return on equity%
4.21
6.54
6.43
7.28
7.99
5.98
8.86
7.99
7.26
10.12
3.20
7.99
7.27
62
20.71
Return on assets%
18.86
18.21
15.76
13.19
13.00
13.00
12.07
12.33
13.65
14.46
4.96
13.00
13.42
36
0.99
EPS$
1.62
1.83
1.85
1.78
1.94
1.88
1.79
1.66
1.67
1.85
1.01
(0.98%)
1.92%
—
16.47
EPS growth%
5.19
6.82
8.64
7.23
4.26
6.92
6.45
6.52
8.94
11.33
5.98
6.92
6.87
76
0.37
Bookvalue per sh$
0.70
0.76
0.68
0.69
0.64
0.57
0.60
0.56
0.62
0.69
0.80
1.73%
0.25%
—
0.48
FCF per share$
1.69
1.53
1.64
1.76
1.56
1.49
1.48
1.53
1.52
1.58
0.85
0.30%
(0.56%)
—
1.36
Dividend per sh$
1.72
1.68
1.58
1.66
1.85
1.77
1.93
1.96
2.12
2.25
0.62
3.98%
1.78%
—
29.31
Div yield (avg)%
6.85
7.41
6.90
5.66
7.79
9.22
8.01
6.41
7.90
8.03
6.44
8.01
7.60
26
21.17
Payout ratio%
18.09
17.98
16.04
15.69
17.08
17.83
17.96
18.27
17.91
18.97
17.14
17.96
17.93
80
122.5
Shares (diluted)M
173.1
192.1
220.1
253.3
254.2
262.7
305.1
352.3
345.4
374.0
123.0
8.03%
9.83%
65
20.22
Buyback yield%
10.56
12.50
10.26
12.17
10.48
11.44
11.42
11.55
12.45
11.29
3.72
11.44
11.43
82
0.169
D/E ratiox
2.532
2.861
2.930
3.396
3.896
4.006
4.345
5.099
5.619
5.569
1.269
5.099
3.951
34
440.7
Enterprise value$M
569.9
610.0
578.5
671.5
667.9
715.6
758.2
777.6
820.1
898.7
458.8
6.12%
6.21%
15
95.87
LT debt$M
336.3
392.9
396.4
417.6
414.3
406.8
453.4
536.1
605.8
693.4
82.99
10.85%
9.30%
23
Revenue
$602.2M
1.76%
1.00×
Cost of revenue
$356.1M
1.56%
0.98×
Operating expenses
$79.13M
2.54%
1.08×
Property and equipment
20.03%