229.6
Revenue$M
723.2
719.9
723.6
714.7
730.6
750.7
752.2
775.7
789.4
804.6
254.6
1.95%
1.33%
86
21.21
Revenue growth%
14.65
13.22
15.58
16.21
18.10
20.62
22.43
20.83
19.87
17.92
14.97
20.62
18.01
74
20.83
Gross margin%
14.25
17.02
16.09
18.03
15.32
16.62
18.66
17.35
17.87
16.75
4.43
17.35
16.89
80
29.52
Operating margin%
16.07
15.31
14.32
13.29
15.82
14.26
16.91
15.12
14.62
14.62
29.91
14.62
14.87
61
22.30
Net margin%
11.85
11.43
10.60
8.39
6.62
7.70
7.96
8.22
7.74
7.01
18.35
7.74
8.09
21
17.45
P/E ratio (avg)x
20.66
21.76
23.80
26.86
30.16
33.18
35.14
35.70
35.25
41.96
37.93
35.25
31.67
49
34.01
EV/EBITx
9.954
11.27
12.35
11.57
11.49
12.82
12.39
13.49
15.09
16.93
31.22
13.49
12.37
33
20.07
FCF yield (avg)%
23.84
21.41
21.66
22.94
25.32
25.83
27.94
30.53
30.67
29.54
22.97
29.54
25.57
47
5.90
FCF margin%
22.86
25.66
26.50
29.42
27.04
25.30
24.89
23.38
24.53
23.60
2.58
24.53
25.10
37
0.735
FCF / Net incomex
0.838
0.763
0.741
0.764
0.861
0.938
0.933
1.023
1.118
1.009
0.958
1.009
0.897
64
28.77
ROIC%
27.94
26.06
25.80
24.09
21.29
18.46
15.49
17.27
17.09
17.13
28.48
17.13
19.88
85
21.53
Return on equity%
23.24
24.50
23.80
22.34
19.37
18.78
18.38
17.97
17.99
16.39
8.48
17.99
19.08
76
18.25
Return on assets%
12.80
13.58
11.58
12.99
14.21
16.42
14.64
12.54
10.06
12.54
27.17
12.54
12.90
35
0.98
EPS$
1.31
1.26
1.38
1.49
1.66
1.57
1.79
1.91
1.94
2.04
1.01
4.19%
4.20%
—
3.68
EPS growth%
24.62
22.30
20.96
20.46
21.57
22.16
23.43
21.64
18.68
21.33
10.27
21.64
21.60
78
2.76
Bookvalue per sh$
2.45
2.61
2.80
3.07
3.00
2.84
2.93
2.88
3.19
3.39
0.83
2.48%
4.47%
—
3.28
FCF per share$
4.76
4.97
5.11
5.66
6.03
5.92
6.55
7.53
7.27
6.97
1.09
2.92%
4.99%
—
2.52
Dividend per sh$
1.89
1.83
1.83
1.98
2.04
1.99
2.32
2.24
2.65
2.57
3.79
4.68%
2.77%
—
12.06
Div yield (avg)%
19.89
21.86
20.55
21.19
20.25
17.79
18.64
15.91
16.06
18.42
13.21
17.79
19.27
52
17.88
Payout ratio%
12.61
11.50
9.95
7.02
9.10
11.52
13.98
14.31
13.42
10.49
10.52
13.42
11.51
11
117.1
Shares (diluted)M
167.6
191.1
213.4
257.0
304.6
316.7
317.0
345.8
379.2
448.2
119.3
8.03%
11.41%
84
17.00
Buyback yield%
26.10
25.16
24.52
24.76
25.49
28.31
25.47
22.49
22.97
21.55
27.80
22.97
24.96
67
0.711
D/E ratiox
0.779
0.759
0.782
0.680
0.601
0.610
0.568
0.546
0.540
0.597
1.479
0.568
0.606
77
0.644
Enterprise value$B
0.504
0.484
0.544
0.638
0.742
0.740
0.822
0.898
0.889
1.025
0.425
6.68%
8.47%
39
655.4
LT debt$M
430.6
450.1
462.8
445.6
447.0
396.8
396.8
433.6
431.9
463.8
269.3
0.74%
0.32%
78
Revenue
$804.6M
1.33%
1.00×
Cost of revenue
$563.2M
1.33%
1.00×
Operating expenses
$124.1M
1.24%
0.99×
Property and equipment
16.66%
Spread over hurdle
(0.35%)