92.09
Revenue$M
558.4
576.5
597.7
597.5
620.8
642.4
645.0
659.0
659.1
658.1
96.41
1.17%
1.96%
22
21.67
Revenue growth%
19.86
20.82
18.28
20.22
22.23
22.35
21.04
19.66
21.49
20.67
9.58
21.04
20.75
64
28.01
Gross margin%
26.83
25.78
28.33
30.93
29.75
28.44
28.27
28.71
29.84
31.60
7.85
28.71
28.58
46
23.81
Operating margin%
26.39
26.39
26.18
27.89
28.55
29.71
31.44
33.49
32.07
33.94
12.64
32.07
29.13
94
7.45
Net margin%
29.52
30.08
29.35
30.78
32.00
29.72
27.96
26.38
27.38
29.18
5.19
27.96
29.43
57
20.69
P/E ratio (avg)x
31.46
35.78
34.23
32.37
36.81
41.97
40.70
40.63
40.17
43.79
6.907
40.70
38.49
54
32.29
EV/EBITx
25.50
25.32
24.81
28.99
28.02
32.08
34.79
32.88
38.03
42.48
27.79
34.79
30.53
34
28.30
FCF yield (avg)%
8.66
9.90
7.68
5.39
2.87
1.30
0.74
0.40
0.40
1.92
8.54
0.74
2.39
84
17.63
FCF margin%
27.03
25.64
24.86
23.94
26.21
27.02
27.00
26.62
25.62
25.81
4.28
26.62
26.01
73
1.036
FCF / Net incomex
1.109
1.138
1.114
1.202
1.281
1.341
1.557
1.449
1.415
1.614
1.480
1.449
1.311
69
9.42
ROIC%
0.95
2.35
1.45
0.91
2.51
0.40
0.40
2.35
2.61
4.07
7.63
2.35
1.90
8
4.85
Return on equity%
11.84
9.25
8.30
8.94
8.29
10.30
9.50
10.13
11.10
11.54
2.39
10.30
9.81
52
29.09
Return on assets%
26.57
24.93
24.82
24.49
24.69
23.66
26.03
26.06
26.05
23.76
25.90
26.03
24.87
19
1.33
EPS$
2.20
1.92
2.07
1.77
1.69
1.50
1.29
1.12
1.02
0.88
1.40
(12.34%)
(8.19%)
—
8.51
EPS growth%
0.40
0.40
0.72
2.78
0.58
0.95
3.63
6.59
4.24
4.80
27.55
4.24
1.86
68
1.16
Bookvalue per sh$
0.88
0.87
0.89
0.88
0.85
0.91
0.97
1.07
1.09
1.10
0.66
5.37%
3.26%
—
1.16
FCF per share$
0.76
0.65
0.67
0.63
0.61
0.63
0.56
0.57
0.55
0.55
0.43
(2.15%)
(3.35%)
—
0.69
Dividend per sh$
2.77
2.88
3.15
2.93
3.22
3.67
3.84
4.41
4.57
5.08
0.41
9.56%
6.84%
—
3.94
Div yield (avg)%
6.53
6.27
4.37
5.90
7.39
5.37
5.47
2.77
5.24
3.68
12.93
5.24
5.42
7
26.37
Payout ratio%
24.00
22.37
23.51
23.17
23.84
25.95
23.51
21.01
19.97
18.08
6.92
21.01
23.34
59
118.9
Shares (diluted)M
200.1
216.7
219.1
260.8
263.0
264.5
263.4
257.3
245.7
288.0
120.5
1.83%
3.43%
39
13.45
Buyback yield%
6.09
6.15
6.85
6.01
6.53
4.41
2.50
1.79
2.50
0.53
12.36
2.50
5.21
13
0.407
D/E ratiox
0.995
0.934
0.963
1.101
1.039
0.971
1.093
1.166
1.163
1.173
0.714
1.163
1.066
20
80.92
Enterprise value$M
310.3
343.3
332.5
346.5
305.6
323.1
335.4
371.1
382.5
423.1
576.0
6.73%
2.35%
62
644.3
LT debt$M
536.3
533.1
469.8
508.4
516.4
500.9
534.9
492.4
477.8
463.2
711.0
(2.15%)
(1.25%)
44
Revenue
$658.1M
1.96%
1.00×
Cost of revenue
$446.8M
2.22%
1.03×
Operating expenses
$77.21M
0.97%
0.91×
Property and equipment
16.39%
Goodwill & intangibles
16.37%