360.6
Revenue$M
432.0
455.3
465.4
495.5
516.8
533.1
559.5
571.9
589.9
602.5
384.8
3.11%
3.79%
87
2.60
Revenue growth%
25.66
23.99
22.97
25.72
27.04
28.38
29.20
27.50
27.36
27.49
12.03
27.50
27.20
30
14.55
Gross margin%
9.45
8.97
7.28
4.77
5.28
6.50
7.88
8.50
10.70
12.54
23.31
8.50
8.19
41
17.70
Operating margin%
11.31
12.88
10.47
8.12
8.26
6.73
5.92
7.17
6.08
5.40
25.86
6.08
7.64
21
17.82
Net margin%
0.40
0.40
0.40
0.40
0.40
2.64
0.79
1.42
0.45
2.68
25.50
1.42
0.42
82
14.37
P/E ratio (avg)x
23.39
27.95
27.66
28.85
33.71
38.73
41.77
43.32
50.77
53.92
37.01
43.32
36.22
27
11.21
EV/EBITx
22.20
24.50
25.01
24.12
21.53
19.12
18.09
17.71
15.61
14.77
25.21
17.71
20.32
94
7.00
FCF yield (avg)%
8.00
10.01
8.80
6.83
7.28
7.23
7.05
9.56
9.49
11.34
28.50
9.49
8.40
79
24.45
FCF margin%
32.84
31.70
31.05
28.19
28.90
28.85
31.39
28.47
29.33
30.61
3.85
29.33
29.97
52
1.589
FCF / Net incomex
2.393
2.487
2.727
2.556
2.449
2.267
2.422
2.654
2.529
2.718
0.567
2.529
2.508
28
27.39
ROIC%
12.22
14.53
15.74
17.21
18.32
17.73
18.67
16.66
18.54
18.63
19.65
18.54
17.47
86
17.62
Return on equity%
25.57
25.46
26.39
24.32
22.18
19.44
19.90
20.26
21.65
22.64
4.94
20.26
22.41
82
12.60
Return on assets%
8.46
9.99
8.34
9.69
8.81
7.40
9.41
10.65
7.80
7.14
14.53
7.80
8.63
38
0.27
EPS$
0.54
0.54
0.62
0.62
0.73
0.87
0.91
1.00
1.05
1.05
0.29
7.65%
8.55%
—
26.91
EPS growth%
35.13
32.99
33.31
35.20
33.67
33.98
36.89
34.18
31.91
29.82
14.32
33.98
33.83
52
0.45
Bookvalue per sh$
0.51
0.54
0.53
0.59
0.57
0.61
0.61
0.62
0.61
0.57
0.13
(0.10%)
1.00%
—
0.44
FCF per share$
0.26
0.29
0.27
0.28
0.29
0.31
0.30
0.32
0.32
0.30
0.45
0.48%
0.74%
—
0.29
Dividend per sh$
0.21
0.20
0.19
0.18
0.19
0.18
0.21
0.19
0.19
0.20
0.43
1.64%
0.82%
—
22.07
Div yield (avg)%
5.33
4.71
2.60
4.87
6.00
3.86
2.76
1.77
4.14
1.62
12.76
2.76
4.00
36
19.69
Payout ratio%
10.11
7.56
8.00
8.40
8.15
9.06
9.21
7.77
5.57
4.23
4.07
7.77
8.07
73
372.7
Shares (diluted)M
458.2
535.8
523.3
586.2
580.5
574.2
539.7
511.8
481.0
460.1
368.3
(4.54%)
1.53%
39
12.68
Buyback yield%
9.02
10.84
12.69
12.48
11.52
9.35
11.02
11.16
8.58
5.80
2.55
9.35
10.93
13
1.740
D/E ratiox
0.178
0.171
0.174
0.176
0.192
0.183
0.173
0.176
0.205
0.199
0.875
0.183
0.177
70
303.5
Enterprise value$M
95.09
86.73
87.91
86.56
76.96
84.77
86.38
75.47
74.82
71.12
326.9
(1.56%)
(2.05%)
50
280.4
LT debt$M
210.5
202.8
216.0
216.9
211.8
223.5
216.1
221.8
220.5
200.2
118.4
(1.11%)
(1.16%)
41
Revenue
$602.5M
3.79%
1.00×
Cost of revenue
$367.2M
4.11%
1.03×
Operating expenses
$130.9M
3.31%
0.95×
Cash and investments
18.66%
Property and equipment
17.80%