672.8
Revenue$M
849.0
847.5
875.4
894.2
928.7
952.6
960.3
957.2
953.1
980.8
724.6
1.10%
1.62%
55
4.34
Revenue growth%
22.21
24.45
27.08
25.37
22.74
24.93
27.31
28.91
26.03
23.39
26.56
26.03
25.15
65
24.74
Gross margin%
16.28
17.76
16.04
18.71
19.76
19.71
18.68
17.35
15.83
16.05
2.63
17.35
17.56
50
19.32
Operating margin%
8.41
10.73
12.17
13.42
14.20
16.52
18.92
20.95
18.76
17.54
9.19
18.76
15.36
92
17.07
Net margin%
10.66
10.59
9.06
7.70
9.03
11.83
10.94
12.54
14.94
15.33
22.67
12.54
10.80
77
21.95
P/E ratio (avg)x
6.372
6.182
6.234
6.398
6.507
6.208
6.083
5.370
5.361
5.466
31.88
5.466
6.195
9
9.030
EV/EBITx
5.638
6.046
5.394
5.828
5.407
5.688
5.915
6.525
6.876
6.820
7.097
6.525
5.871
76
10.58
FCF yield (avg)%
25.59
27.29
26.67
26.20
25.18
23.15
23.10
24.39
24.67
27.65
24.43
24.39
25.39
66
12.95
FCF margin%
25.06
27.39
30.08
27.79
29.50
27.10
24.86
27.44
24.50
24.90
19.09
24.90
27.25
24
1.541
FCF / Net incomex
2.354
2.688
2.658
2.565
2.718
3.131
3.653
3.538
4.123
4.068
0.627
3.653
2.924
20
27.04
ROIC%
3.06
2.03
0.40
0.40
2.92
1.87
1.85
4.60
6.57
6.89
12.52
4.60
2.48
21
25.39
Return on equity%
24.50
23.11
23.62
20.94
23.05
22.08
19.58
21.23
22.35
23.81
10.93
22.08
22.70
50
28.14
Return on assets%
20.28
22.70
25.28
24.75
25.81
24.51
22.10
24.47
23.54
22.29
16.33
23.54
24.00
66
1.50
EPS$
1.49
1.43
1.58
1.63
1.80
1.86
2.03
2.20
2.47
2.65
1.57
8.04%
6.89%
—
17.71
EPS growth%
15.31
13.47
14.91
16.51
16.11
13.71
13.97
16.10
17.90
17.42
3.58
16.10
15.70
21
1.47
Bookvalue per sh$
0.63
0.55
0.61
0.57
0.50
0.50
0.55
0.58
0.54
0.54
0.79
1.34%
(1.64%)
—
0.62
FCF per share$
1.62
1.64
1.92
1.87
1.99
2.16
2.45
2.64
2.91
2.97
0.68
8.40%
7.40%
—
0.55
Dividend per sh$
0.60
0.52
0.52
0.55
0.56
0.53
0.53
0.57
0.54
0.52
0.99
(1.63%)
(0.85%)
—
19.15
Div yield (avg)%
10.17
11.49
10.13
10.60
10.18
10.47
10.31
11.74
12.74
10.01
22.24
10.47
10.39
25
29.51
Payout ratio%
25.25
27.93
27.77
25.81
27.86
30.62
33.35
34.86
32.02
30.09
12.55
32.02
29.01
83
306.2
Shares (diluted)M
426.3
508.5
523.8
596.0
573.6
641.1
656.0
752.5
723.3
752.0
307.9
5.56%
5.72%
46
4.95
Buyback yield%
15.70
14.56
12.86
14.45
13.34
16.22
18.35
17.21
14.49
11.95
6.25
16.22
14.53
9
0.450
D/E ratiox
1.849
2.108
2.294
2.461
2.285
2.377
2.633
2.733
2.734
2.546
0.386
2.633
2.419
50
522.8
Enterprise value$M
112.2
123.3
130.3
134.6
151.9
158.7
155.7
170.8
187.8
191.0
50.40
4.68%
6.30%
82
171.9
LT debt$M
133.6
126.0
137.9
145.3
147.1
168.6
173.3
201.4
220.2
217.4
288.4
8.12%
5.37%
53
Revenue
$980.8M
1.62%
1.00×
Cost of revenue
$570.4M
1.39%
0.98×
Operating expenses
$110.2M
2.72%
1.11×
Cash and investments
17.66%
Property and equipment
16.93%