306.1
Revenue$M
763.6
762.6
749.6
755.1
741.9
756.4
763.2
781.5
798.6
820.7
333.3
2.04%
0.63%
19
8.20
Revenue growth%
11.70
8.96
11.29
9.91
7.77
6.33
5.06
7.99
7.13
5.54
26.26
6.33
7.88
23
5.86
Gross margin%
4.23
4.17
5.21
4.07
3.46
4.17
4.26
7.14
7.54
5.38
22.09
5.38
4.25
43
2.62
Operating margin%
13.24
15.75
15.12
15.75
14.20
14.99
15.56
14.92
13.76
14.07
14.85
14.92
14.96
35
26.54
Net margin%
24.92
26.90
28.37
30.98
33.32
33.53
36.52
33.77
31.15
29.86
10.47
33.53
31.06
70
9.971
P/E ratio (avg)x
20.84
22.05
19.55
18.19
16.88
17.25
18.92
20.85
21.49
22.24
32.32
20.85
20.19
77
15.14
EV/EBITx
22.27
22.99
23.89
22.82
24.25
21.76
20.28
18.28
19.21
17.96
22.22
19.21
22.01
30
21.39
FCF yield (avg)%
5.35
3.05
0.78
1.29
0.40
1.69
0.40
0.40
1.25
1.04
25.46
1.04
1.14
90
7.06
FCF margin%
6.71
5.00
6.93
5.22
4.65
6.07
5.22
5.57
3.12
6.05
3.98
5.57
5.39
18
1.256
FCF / Net incomex
0.115
0.106
0.109
0.117
0.125
0.126
0.131
0.127
0.108
0.113
1.180
0.126
0.116
50
6.54
ROIC%
23.34
23.51
25.81
28.73
27.19
27.43
26.40
25.63
25.06
23.39
24.86
25.63
25.72
42
7.94
Return on equity%
14.87
15.46
15.52
18.25
16.87
18.92
17.36
14.42
16.08
13.77
19.75
16.08
15.80
57
9.03
Return on assets%
12.36
13.79
15.56
16.09
15.87
16.31
17.39
19.86
22.38
19.72
29.32
19.72
16.20
46
6.81
EPS$
17.36
20.38
22.55
23.08
24.51
27.74
29.03
33.00
34.96
42.32
7.35
11.54%
10.45%
—
20.55
EPS growth%
4.97
4.06
1.80
4.61
6.58
7.89
8.28
6.53
8.34
8.65
26.33
8.28
6.56
10
4.52
Bookvalue per sh$
8.65
9.23
9.03
10.10
10.85
11.90
11.70
13.27
14.76
16.02
4.53
8.10%
7.10%
—
11.44
FCF per share$
10.14
10.00
11.42
12.56
14.31
15.25
16.23
15.76
14.98
15.16
4.41
1.16%
4.84%
—
10.82
Dividend per sh$
8.94
9.07
9.86
9.00
8.82
9.23
9.21
9.26
8.50
8.51
4.44
(0.73%)
(1.64%)
—
4.62
Div yield (avg)%
19.56
20.34
18.58
16.56
13.69
13.21
11.79
9.65
10.25
11.27
12.37
11.27
13.45
32
19.59
Payout ratio%
17.73
16.02
17.25
16.44
16.10
16.60
18.08
19.41
17.48
18.41
18.58
18.08
17.37
14
60.80
Shares (diluted)M
97.49
94.84
106.5
117.1
125.1
127.9
137.0
134.9
156.1
178.2
59.04
7.33%
7.79%
85
24.37
Buyback yield%
30.44
31.69
33.64
36.23
34.31
35.41
38.18
35.82
34.01
33.96
20.94
35.41
34.16
53
1.179
D/E ratiox
1.798
2.022
2.311
2.573
2.429
2.746
2.933
2.719
3.019
3.068
1.276
2.933
2.646
32
0.894
Enterprise value$B
1.732
2.030
2.177
2.629
3.094
3.631
3.881
4.009
4.435
4.915
0.583
9.70%
12.75%
70
119.9
LT debt$M
406.2
440.4
483.2
418.6
363.9
394.5
427.7
457.8
424.6
454.5
698.0
4.55%
0.62%
38
Revenue
$820.7M
0.63%
1.00×
Cost of revenue
$342.8M
0.19%
0.96×
Operating expenses
$211.1M
0.84%
1.02×
Property and equipment
19.34%
Spread over hurdle
23.98%