342.7
Revenue$M
644.4
649.8
675.6
698.4
716.2
730.9
741.2
747.0
748.6
778.9
374.0
1.69%
2.11%
51
9.34
Revenue growth%
6.58
4.07
2.07
0.40
0.40
0.40
0.40
0.40
0.40
2.25
6.34
0.40
0.40
90
27.00
Gross margin%
11.20
12.88
10.84
12.86
11.29
8.49
9.33
11.77
14.18
11.47
5.73
11.47
11.38
32
12.32
Operating margin%
19.38
16.82
16.31
16.90
16.82
18.30
20.14
19.21
17.89
16.75
24.87
18.30
17.39
84
12.97
Net margin%
21.14
21.93
19.00
16.70
16.84
14.47
14.96
15.91
17.61
19.17
15.75
15.91
17.22
89
22.20
P/E ratio (avg)x
52.51
58.12
61.39
73.09
79.86
79.25
77.27
81.37
92.90
96.88
23.90
81.37
78.26
60
16.32
EV/EBITx
17.15
15.12
13.11
11.71
10.89
10.67
10.25
10.89
10.75
9.829
12.12
10.67
10.89
38
26.50
FCF yield (avg)%
17.88
19.27
20.44
23.00
25.85
26.23
28.68
27.87
29.22
26.30
9.38
27.87
26.04
67
5.59
FCF margin%
27.37
30.02
30.53
31.56
31.15
32.89
31.26
28.71
31.00
30.18
21.77
31.00
30.77
19
0.346
FCF / Net incomex
0.653
0.742
0.868
0.866
0.936
1.049
1.062
1.070
1.233
1.226
0.936
1.070
0.993
35
23.60
ROIC%
13.44
16.16
14.61
17.53
20.42
23.13
22.73
21.39
19.81
22.32
6.87
22.32
20.12
76
14.55
Return on equity%
31.24
29.55
30.13
30.92
29.88
26.95
28.80
28.31
29.02
28.47
28.85
28.47
29.29
44
20.42
Return on assets%
23.03
24.67
24.71
21.78
22.42
21.73
20.55
22.05
21.94
20.18
11.87
21.73
22.00
59
6.15
EPS$
8.56
8.98
9.41
10.78
12.10
11.97
13.31
13.76
13.58
12.95
6.69
1.37%
5.58%
—
3.36
EPS growth%
24.01
23.14
26.13
27.17
28.31
29.48
29.55
32.16
32.22
31.37
24.47
31.37
28.90
40
2.50
Bookvalue per sh$
4.80
4.30
4.74
5.06
4.96
5.32
4.88
5.41
5.65
5.03
7.24
0.29%
(0.81%)
—
4.11
FCF per share$
3.86
4.59
4.52
4.83
5.17
5.62
5.48
5.74
6.77
8.12
2.95
9.43%
8.21%
—
6.90
Dividend per sh$
2.02
2.06
2.37
2.72
2.91
2.91
3.30
3.43
3.96
4.31
3.54
8.19%
8.24%
—
13.85
Div yield (avg)%
26.05
25.53
24.64
25.75
25.72
22.88
20.77
21.25
21.63
21.19
23.25
21.25
23.76
45
11.47
Payout ratio%
26.26
26.86
24.87
24.72
27.25
26.35
26.03
26.09
25.67
26.44
15.83
26.09
26.18
6
127.5
Shares (diluted)M
160.9
163.1
185.9
197.6
225.7
262.7
272.3
297.2
329.4
365.5
123.7
10.12%
8.94%
12
11.31
Buyback yield%
19.96
18.34
18.02
16.09
16.52
16.88
15.83
17.02
18.13
15.55
6.66
16.88
16.95
74
1.411
D/E ratiox
1.465
1.353
1.327
1.359
1.311
1.459
1.627
1.632
1.674
1.768
1.148
1.632
1.462
65
0.837
Enterprise value$B
1.159
1.169
1.322
1.446
1.468
1.462
1.556
1.811
1.951
2.320
0.868
9.59%
7.68%
18
960.0
LT debt$M
152.6
172.0
190.8
194.2
199.2
199.4
207.6
231.8
255.7
287.8
720.7
7.64%
6.95%
81
Revenue
$778.9M
2.11%
1.00×
Cost of revenue
$486.6M
2.31%
1.02×
Operating expenses
$95.21M
1.10%
0.91×
Property and equipment
17.44%
Spread over hurdle
(0.46%)