229.2
Revenue$M
626.4
632.5
646.6
648.5
643.1
634.5
635.3
636.7
645.1
659.7
243.9
0.51%
0.56%
18
28.10
Revenue growth%
21.58
21.32
18.93
20.53
23.29
24.78
22.45
25.06
24.55
27.29
15.40
24.78
22.87
46
18.29
Gross margin%
25.33
23.20
21.79
22.59
23.50
25.55
24.00
26.54
25.91
24.35
18.02
25.55
24.17
20
26.20
Operating margin%
8.58
10.24
7.29
8.91
11.51
9.10
7.23
9.59
11.01
12.37
10.14
9.59
9.34
94
17.60
Net margin%
31.34
31.38
34.10
31.47
31.29
33.90
35.60
33.66
36.08
35.43
11.54
35.43
33.78
28
25.14
P/E ratio (avg)x
25.03
27.18
28.82
26.50
26.18
28.08
26.05
28.64
27.83
28.40
27.47
28.08
27.51
19
16.59
EV/EBITx
27.60
27.47
29.76
32.34
30.41
28.85
27.57
26.62
25.54
26.80
17.70
26.80
27.59
58
2.65
FCF yield (avg)%
0.40
1.36
0.85
3.76
6.10
4.16
5.08
4.11
4.14
4.49
5.85
4.16
4.13
73
20.58
FCF margin%
0.40
2.39
0.65
2.11
2.19
0.40
0.40
1.05
2.20
2.45
25.58
1.05
1.58
19
1.019
FCF / Net incomex
0.826
0.740
0.781
0.679
0.584
0.549
0.528
0.536
0.581
0.536
1.126
0.536
0.583
34
2.30
ROIC%
29.03
29.43
27.81
28.73
31.70
29.71
28.30
25.63
24.93
23.84
10.57
25.63
28.51
10
6.39
Return on equity%
0.67
0.40
0.40
0.40
0.40
0.96
0.40
0.40
0.40
0.40
4.30
0.40
0.40
85
22.93
Return on assets%
10.94
8.98
10.19
7.69
8.72
10.48
12.89
9.91
9.30
10.70
29.91
10.48
10.05
65
0.59
EPS$
0.27
0.24
0.22
0.24
0.26
0.29
0.28
0.26
0.26
0.26
0.60
(0.28%)
0.19%
—
14.78
EPS growth%
17.75
15.98
13.46
11.71
13.77
12.67
13.06
13.52
14.15
13.12
12.52
13.12
13.49
50
0.50
Bookvalue per sh$
0.36
0.33
0.36
0.32
0.31
0.28
0.26
0.28
0.27
0.27
0.51
(2.65%)
(3.61%)
—
0.23
FCF per share$
0.10
0.09
0.08
0.07
0.06
0.06
0.06
0.05
0.05
0.05
0.34
(5.80%)
(6.46%)
—
0.28
Dividend per sh$
0.59
0.62
0.64
0.57
0.58
0.64
0.61
0.66
0.66
0.64
0.27
2.07%
1.36%
—
25.94
Div yield (avg)%
5.47
7.27
7.73
6.54
8.09
8.38
10.85
13.46
15.48
14.82
17.94
13.46
8.24
12
13.20
Payout ratio%
0.40
1.50
3.04
1.15
0.40
0.40
2.06
3.84
1.22
0.49
26.69
1.22
1.19
25
1.004
Shares (diluted)B
1.402
1.469
1.731
1.942
2.241
2.446
2.350
2.464
2.752
2.814
1.017
4.66%
8.44%
25
4.28
Buyback yield%
17.94
19.21
18.92
16.25
14.22
16.67
18.70
15.72
17.72
18.61
18.99
17.72
17.83
56
1.383
D/E ratiox
0.684
0.744
0.741
0.726
0.697
0.760
0.741
0.682
0.764
0.734
1.006
0.741
0.738
62
77.10
Enterprise value$M
274.7
252.8
285.0
300.3
275.5
314.2
331.5
376.7
350.1
357.9
420.8
5.37%
1.73%
22
68.23
LT debt$M
321.4
318.5
273.3
239.1
236.9
216.1
205.2
209.0
209.0
201.5
609.5
(3.18%)
(6.10%)
29
Revenue
$659.7M
0.56%
1.00×
Cost of revenue
$424.4M
0.75%
1.02×
Operating expenses
$71.89M
(0.65%)
0.89×
Property and equipment
12.30%