373.1
Revenue$M
526.3
547.2
560.0
569.8
574.7
601.8
622.5
640.6
647.7
661.4
394.8
2.85%
2.74%
32
2.87
Revenue growth%
22.04
22.78
21.18
19.62
21.66
22.01
20.71
21.42
23.66
24.47
23.34
22.01
21.83
54
28.03
Gross margin%
26.70
29.22
30.35
28.66
25.99
24.03
24.19
22.46
24.24
23.94
17.28
24.03
25.11
8
9.36
Operating margin%
4.75
4.88
2.28
0.40
2.97
5.93
3.12
5.25
7.66
9.47
7.45
5.93
4.81
81
9.82
Net margin%
16.73
17.40
19.48
19.17
17.40
18.95
18.56
20.24
20.71
23.69
18.27
20.24
19.06
41
26.83
P/E ratio (avg)x
23.52
22.39
23.39
21.79
19.93
20.84
21.66
20.07
19.87
21.25
35.06
20.84
21.45
82
12.77
EV/EBITx
27.31
25.96
24.88
23.49
23.28
24.37
25.45
24.15
23.83
25.33
33.08
24.37
24.62
10
18.34
FCF yield (avg)%
10.63
9.71
10.72
11.27
12.77
10.65
9.67
10.47
11.71
11.22
5.17
10.65
10.68
32
21.47
FCF margin%
18.81
16.85
14.94
16.40
15.75
16.21
13.87
14.34
14.52
13.02
6.10
14.34
15.35
89
1.631
FCF / Net incomex
0.862
0.838
0.868
0.901
0.960
1.065
1.135
1.058
1.007
1.120
0.841
1.065
0.984
76
20.33
ROIC%
12.65
15.39
15.82
15.79
15.13
16.65
16.53
16.02
13.06
12.37
11.85
16.02
15.59
13
28.77
Return on equity%
0.40
2.12
0.40
0.40
0.46
0.58
0.40
1.21
1.54
2.41
27.38
1.21
0.52
14
21.39
Return on assets%
7.15
4.16
5.81
6.45
8.22
6.48
5.18
3.46
2.01
0.40
22.37
3.46
5.49
72
2.23
EPS$
8.98
8.49
9.55
11.03
11.10
10.48
11.11
12.14
13.42
12.99
2.40
3.20%
4.46%
—
10.83
EPS growth%
19.19
16.86
19.79
22.55
20.85
22.57
19.78
20.59
22.43
19.90
25.06
20.59
20.24
64
6.88
Bookvalue per sh$
7.37
8.27
9.98
11.25
12.25
14.86
14.52
15.50
15.57
17.57
7.51
7.48%
8.89%
—
4.20
FCF per share$
4.38
4.96
5.57
5.30
6.04
6.29
6.27
6.62
6.63
6.85
5.45
2.56%
4.57%
—
3.85
Dividend per sh$
3.69
4.01
3.80
3.66
3.88
3.79
3.78
3.95
4.11
4.10
6.70
1.11%
2.28%
—
22.77
Div yield (avg)%
5.97
5.67
4.11
5.61
2.75
5.06
7.36
4.59
4.71
6.58
7.02
5.06
5.33
61
6.80
Payout ratio%
12.70
9.85
8.92
6.70
4.13
2.09
2.82
1.27
2.78
3.59
22.01
2.78
3.86
17
48.21
Shares (diluted)M
38.96
35.77
32.78
31.86
34.00
31.81
29.88
27.45
26.33
27.03
49.19
(4.49%)
(3.48%)
67
16.48
Buyback yield%
16.55
14.10
11.13
9.61
10.99
9.66
9.39
9.36
7.32
5.19
9.67
9.36
9.63
56
1.097
D/E ratiox
0.470
0.426
0.472
0.485
0.530
0.564
0.565
0.550
0.494
0.494
0.119
0.550
0.494
17
616.8
Enterprise value$M
227.0
213.3
192.2
194.4
201.5
224.2
241.1
227.6
235.4
260.6
387.7
5.27%
1.94%
51
0.638
LT debt$B
0.604
0.699
0.810
0.935
1.103
1.124
1.174
1.300
1.392
1.482
0.249
6.10%
11.20%
39
Revenue
$661.4M
2.74%
1.00×
Cost of revenue
$317.4M
3.16%
1.04×
Operating expenses
$145.2M
2.38%
0.97×
Cash and investments
18.54%
Property and equipment
14.71%