215.5
Revenue$M
717.3
732.9
732.3
750.6
764.6
771.7
781.8
781.9
807.0
804.6
235.1
1.02%
1.26%
42
25.66
Revenue growth%
13.14
15.15
14.61
16.39
18.67
16.44
19.39
21.33
23.78
22.64
23.63
21.33
17.56
68
19.11
Gross margin%
25.59
25.42
27.93
29.16
26.42
29.09
30.16
31.03
32.25
34.89
6.64
31.03
29.12
23
2.87
Operating margin%
20.44
22.75
21.92
20.32
17.95
19.12
19.06
18.99
17.78
17.12
28.26
18.99
19.09
11
8.79
Net margin%
6.25
8.39
7.45
8.98
8.68
7.23
8.40
6.06
8.92
11.70
16.88
8.40
8.40
20
23.76
P/E ratio (avg)x
41.01
46.61
45.43
46.27
50.59
46.34
52.24
59.83
63.05
67.19
16.84
59.83
48.60
15
19.99
EV/EBITx
41.38
38.59
35.86
37.63
42.14
41.06
40.83
44.73
44.29
42.61
12.45
42.61
41.22
58
19.77
FCF yield (avg)%
8.66
6.32
7.39
10.26
9.61
6.82
9.74
6.99
9.93
12.73
11.48
9.74
9.13
72
27.43
FCF margin%
0.58
0.40
3.28
4.67
3.20
5.94
6.38
3.90
4.07
1.63
18.03
4.07
3.59
21
1.183
FCF / Net incomex
0.612
0.563
0.532
0.570
0.505
0.481
0.478
0.489
0.474
0.505
1.464
0.481
0.505
58
20.21
ROIC%
19.83
20.70
21.23
19.75
19.69
21.23
18.69
20.18
21.99
19.04
12.57
20.18
20.00
27
2.87
Return on equity%
27.42
28.53
27.55
27.06
28.27
29.35
28.21
26.47
28.69
30.04
8.69
28.69
28.24
82
8.43
Return on assets%
27.03
25.26
26.00
26.62
27.57
29.57
32.04
32.43
35.40
35.83
29.85
32.43
28.57
11
0.45
EPS$
0.62
0.63
0.63
0.65
0.68
0.65
0.67
0.73
0.81
0.83
0.47
4.26%
3.99%
—
20.30
EPS growth%
26.17
23.63
26.42
23.57
23.64
22.00
22.63
23.88
22.10
23.47
20.43
22.63
23.60
94
0.64
Bookvalue per sh$
0.74
0.72
0.74
0.82
0.87
0.99
1.11
1.12
1.19
1.30
0.60
8.17%
5.32%
—
0.65
FCF per share$
0.36
0.35
0.33
0.37
0.40
0.44
0.47
0.46
0.52
0.53
0.17
5.78%
3.91%
—
0.73
Dividend per sh$
0.58
0.62
0.60
0.63
0.66
0.64
0.64
0.54
0.55
0.50
0.41
(5.52%)
(2.14%)
—
7.44
Div yield (avg)%
23.66
26.10
28.63
30.86
29.94
31.98
32.01
34.78
34.98
36.19
20.89
34.78
31.42
12
19.11
Payout ratio%
26.83
24.48
23.37
22.87
22.86
22.90
21.44
20.49
23.41
25.48
17.78
22.90
23.13
73
347.8
Shares (diluted)M
354.6
376.9
369.9
335.7
362.6
399.9
372.9
412.5
447.0
401.4
344.8
2.05%
1.62%
90
29.22
Buyback yield%
6.53
9.18
11.68
9.71
7.04
5.35
8.28
6.76
9.54
8.31
7.67
8.28
8.29
92
1.435
D/E ratiox
1.796
1.776
1.716
1.632
1.539
1.418
1.507
1.560
1.627
1.830
0.673
1.560
1.629
90
552.5
Enterprise value$M
359.7
435.1
447.4
508.7
510.0
572.3
611.2
602.3
591.1
602.2
78.59
3.38%
5.35%
15
646.2
LT debt$M
446.5
452.5
422.7
444.3
476.9
488.1
427.6
463.5
508.8
472.5
385.7
(0.18%)
0.46%
71
Revenue
$804.6M
1.26%
1.00×
Cost of revenue
$563.2M
1.26%
1.00×
Operating expenses
$132.9M
1.64%
1.04×
Goodwill & intangibles
21.80%
Property and equipment
16.53%
Spread over hurdle
51.09%