92.07
Revenue$M
429.9
460.5
490.7
535.3
589.3
628.4
681.6
750.5
806.5
855.5
102.7
7.74%
7.80%
88
14.22
Revenue growth%
17.25
17.91
16.46
16.51
17.27
14.73
15.17
13.18
13.46
11.69
12.39
13.46
15.81
41
27.76
Gross margin%
7.01
6.84
4.51
7.39
4.92
5.24
6.94
8.46
9.93
10.50
12.28
8.46
6.97
24
18.71
Operating margin%
35.51
37.91
39.78
38.59
39.23
36.97
38.47
38.67
38.57
39.01
9.04
38.57
38.58
19
24.96
Net margin%
18.09
20.32
17.44
17.22
14.61
16.03
14.81
12.80
13.94
14.90
25.06
14.81
15.47
6
11.84
P/E ratio (avg)x
61.01
61.59
67.60
78.43
83.29
91.82
99.55
100.7
114.8
121.6
27.92
100.7
87.56
85
22.01
EV/EBITx
18.58
18.49
20.64
21.84
22.31
23.74
21.72
21.18
21.87
21.98
22.94
21.87
21.78
21
28.48
FCF yield (avg)%
17.71
16.36
17.54
20.16
22.44
21.18
19.10
18.47
19.91
21.87
9.61
19.91
19.51
11
2.07
FCF margin%
23.44
24.32
21.86
23.51
20.82
23.42
21.46
18.67
16.22
13.58
26.61
18.67
21.66
63
0.122
FCF / Net incomex
0.864
0.806
0.758
0.660
0.639
0.687
0.685
0.622
0.570
0.513
1.654
0.622
0.672
15
11.80
ROIC%
11.78
10.92
10.38
13.00
15.84
17.50
20.37
17.51
19.97
20.15
9.75
19.97
16.67
44
22.22
Return on equity%
10.00
7.90
10.56
8.20
5.38
7.42
10.35
9.32
10.88
10.75
25.16
10.35
9.66
76
17.69
Return on assets%
12.78
11.64
9.55
9.03
9.38
11.60
10.50
13.17
11.10
11.19
23.65
11.19
11.15
73
1.00
EPS$
1.36
1.41
1.57
1.80
1.70
1.81
1.72
1.90
2.13
2.06
1.08
3.86%
4.74%
—
2.74
EPS growth%
15.08
14.14
14.93
16.07
15.69
16.54
13.57
12.90
13.29
11.25
24.99
13.29
14.53
53
1.24
Bookvalue per sh$
1.54
1.38
1.24
1.20
1.18
1.10
0.96
1.03
1.07
1.08
0.49
(1.71%)
(4.37%)
—
2.13
FCF per share$
1.70
1.74
1.89
1.94
1.96
2.11
2.32
2.19
2.29
2.30
1.78
3.23%
3.35%
—
2.85
Dividend per sh$
2.86
3.00
3.31
3.48
3.34
3.09
2.90
3.20
3.15
3.41
2.49
0.45%
2.40%
—
14.04
Div yield (avg)%
3.22
1.18
3.65
0.89
0.40
0.40
2.74
1.78
4.42
5.96
18.58
2.74
2.26
6
23.18
Payout ratio%
9.07
7.16
7.92
10.65
7.88
6.49
6.12
6.16
8.16
10.42
6.57
6.49
7.90
58
284.1
Shares (diluted)M
415.5
494.5
584.9
605.0
722.2
732.0
777.4
811.5
806.9
865.9
287.8
3.70%
9.01%
88
2.51
Buyback yield%
18.18
16.49
16.78
16.43
18.06
18.61
20.62
18.80
19.78
17.52
8.58
18.80
18.12
41
1.170
D/E ratiox
1.355
1.576
1.646
1.919
1.988
2.238
2.358
2.665
2.881
2.880
1.146
2.665
2.113
31
687.7
Enterprise value$M
258.4
259.3
281.2
274.5
243.4
262.6
233.8
209.9
213.0
237.4
492.3
(0.50%)
(1.88%)
14
107.4
LT debt$M
336.6
319.1
343.2
344.6
299.6
287.9
253.2
261.3
258.1
241.9
509.3
(4.19%)
(4.05%)
27
Revenue
$855.5M
7.80%
1.00×
Cost of revenue
$598.9M
7.80%
1.00×
Operating expenses
$171.2M
7.43%
0.97×
Property and equipment
16.21%
Cash and investments
13.70%