276.9
Revenue$M
237.2
251.8
268.3
283.7
308.2
333.9
365.7
383.4
408.1
446.6
283.5
7.70%
7.12%
77
11.03
Revenue growth%
7.44
6.45
7.43
7.07
9.57
10.86
10.33
11.31
12.68
10.42
24.38
10.86
9.95
81
12.75
Gross margin%
19.39
18.27
18.23
18.66
17.83
19.99
21.77
19.90
18.11
19.27
3.71
19.90
18.96
49
6.02
Operating margin%
24.29
24.94
26.01
26.74
26.22
29.07
27.22
25.51
26.46
28.90
8.36
27.22
26.34
70
9.24
Net margin%
13.93
14.30
16.08
15.59
18.54
15.56
14.61
16.24
18.22
20.78
24.08
16.24
15.83
10
24.66
P/E ratio (avg)x
32.35
29.76
29.80
31.85
31.94
30.95
33.59
37.15
36.68
33.10
27.60
33.59
32.14
65
17.43
EV/EBITx
22.56
23.25
24.38
26.03
27.08
25.33
26.39
29.18
27.89
26.26
29.02
26.39
26.15
32
3.29
FCF yield (avg)%
29.18
31.90
31.31
31.14
28.19
29.38
29.81
32.28
30.59
30.04
4.79
30.04
30.32
19
22.51
FCF margin%
22.50
21.71
21.65
21.47
21.09
23.56
21.41
24.04
26.21
28.62
20.15
24.04
22.11
66
0.744
FCF / Net incomex
1.031
0.941
0.882
0.920
0.961
0.957
0.922
1.056
1.048
1.011
0.747
1.011
0.959
68
24.13
ROIC%
11.49
13.95
13.72
14.79
14.61
13.29
15.63
16.71
17.53
15.16
4.19
15.63
14.70
35
16.23
Return on equity%
4.26
6.20
3.82
4.55
1.69
4.62
6.40
5.57
6.87
7.60
6.92
6.40
5.10
16
21.90
Return on assets%
21.87
22.12
23.30
23.57
23.19
25.58
26.37
23.89
22.54
25.40
25.71
25.40
23.44
24
1.89
EPS$
5.24
5.52
5.55
6.12
6.30
6.15
5.94
5.83
5.88
6.54
1.94
0.76%
2.93%
—
6.95
EPS growth%
8.70
9.01
7.58
5.88
5.42
6.64
8.10
10.20
8.68
7.26
13.91
8.10
7.84
75
4.24
Bookvalue per sh$
4.71
4.53
4.96
4.43
4.70
5.14
5.63
6.00
5.36
5.56
4.75
3.43%
0.88%
—
5.52
FCF per share$
3.26
3.42
4.00
4.20
4.18
4.59
5.09
5.41
5.21
5.07
4.48
3.96%
6.11%
—
5.67
Dividend per sh$
1.24
1.38
1.59
1.83
2.17
2.18
2.43
2.76
2.75
3.05
1.99
7.11%
9.62%
—
3.65
Div yield (avg)%
4.51
7.48
9.90
8.75
6.77
4.85
2.37
2.90
2.26
1.20
23.85
2.37
4.68
47
2.32
Payout ratio%
20.17
18.27
17.96
15.36
12.50
13.97
13.69
13.40
15.58
18.39
10.54
13.97
15.47
60
47.72
Shares (diluted)M
79.50
80.64
94.81
111.1
117.2
137.1
132.9
154.0
172.0
177.3
47.62
8.63%
10.26%
86
4.28
Buyback yield%
16.57
18.22
18.66
15.82
15.18
14.57
13.32
14.28
15.21
14.86
25.45
14.57
15.20
57
1.207
D/E ratiox
0.555
0.621
0.558
0.597
0.529
0.493
0.479
0.423
0.469
0.422
0.194
0.469
0.511
50
0.366
Enterprise value$B
0.550
0.638
0.672
0.806
0.895
0.968
1.009
1.104
1.327
1.616
0.021
12.55%
13.50%
31
191.2
LT debt$M
173.6
188.6
192.3
223.0
253.4
266.6
322.5
369.0
366.3
433.2
199.0
11.32%
11.00%
31
Revenue
$446.6M
7.12%
1.00×
Cost of revenue
$226.0M
7.12%
1.00×
Operating expenses
$88.75M
7.01%
0.99×
Cash and investments
17.65%
Property and equipment
16.51%