595.3
Revenue$M
520.0
544.5
583.6
609.8
649.9
685.1
737.7
789.1
814.5
854.1
629.1
5.62%
5.59%
9
8.76
Revenue growth%
8.31
8.00
5.65
8.14
9.09
8.84
9.93
8.88
6.45
5.61
11.96
8.84
8.22
33
8.28
Gross margin%
14.59
11.96
10.17
11.89
12.20
10.69
13.59
13.95
13.97
15.48
3.18
13.95
12.90
29
7.46
Operating margin%
6.60
4.54
5.27
7.11
4.99
2.44
3.67
3.87
4.42
2.29
9.79
3.67
4.48
78
7.14
Net margin%
3.27
2.36
0.40
1.58
0.40
0.40
3.22
2.76
5.28
7.93
7.61
3.22
2.56
84
25.89
P/E ratio (avg)x
32.07
33.48
35.58
35.90
32.78
31.90
36.16
35.33
38.49
43.62
23.92
36.16
35.45
73
24.23
EV/EBITx
17.88
17.29
18.94
19.05
17.88
19.46
18.88
19.13
20.83
20.74
14.02
19.46
18.99
93
3.50
FCF yield (avg)%
22.18
20.01
22.12
20.53
18.91
18.46
18.60
18.10
19.88
21.38
25.64
18.60
19.95
11
29.71
FCF margin%
26.66
27.25
24.54
23.68
23.59
24.76
23.78
22.60
23.57
22.98
9.44
23.57
23.73
13
1.772
FCF / Net incomex
1.601
1.673
1.724
1.952
1.960
2.264
2.167
2.401
2.700
2.801
0.676
2.401
2.064
79
10.34
ROIC%
23.90
24.76
26.16
27.55
25.45
25.28
24.28
25.83
26.53
23.90
21.20
25.28
25.37
28
15.84
Return on equity%
24.63
25.11
27.94
28.08
27.98
30.60
31.32
33.34
30.60
32.71
18.82
31.32
29.34
22
7.14
Return on assets%
22.08
21.39
20.00
20.92
19.81
20.62
20.46
21.07
18.87
18.14
6.74
20.46
20.54
68
0.57
EPS$
0.43
0.43
0.39
0.36
0.33
0.37
0.41
0.38
0.43
0.45
0.63
6.17%
1.63%
—
13.57
EPS growth%
0.40
1.32
0.40
0.40
2.06
1.82
0.63
0.40
0.45
0.40
15.94
0.45
0.42
61
1.11
Bookvalue per sh$
1.72
1.98
2.30
2.34
2.75
3.12
3.73
4.21
4.57
4.52
0.64
10.43%
11.85%
—
0.87
FCF per share$
0.71
0.65
0.63
0.70
0.75
0.67
0.73
0.73
0.69
0.67
0.30
(2.46%)
0.39%
—
0.39
Dividend per sh$
0.77
0.83
0.88
1.00
1.11
1.28
1.47
1.48
1.57
1.66
1.02
8.44%
8.52%
—
28.77
Div yield (avg)%
11.33
11.18
10.86
8.02
5.74
8.16
10.54
7.72
8.03
5.94
29.97
8.03
8.10
64
18.18
Payout ratio%
26.36
24.11
21.99
23.14
20.80
21.77
23.66
23.89
25.81
25.28
29.48
23.89
23.77
17
199.6
Shares (diluted)M
274.5
269.5
299.4
290.1
313.2
295.2
319.4
310.4
341.3
370.1
208.7
3.39%
3.67%
77
29.50
Buyback yield%
19.36
21.85
21.48
20.15
19.75
18.30
21.18
20.35
19.96
17.73
19.38
19.96
20.06
62
0.365
D/E ratiox
1.374
1.483
1.560
1.818
1.914
2.251
2.217
2.338
2.766
2.982
0.625
2.338
2.066
38
174.2
Enterprise value$M
371.6
322.3
341.6
364.4
375.7
373.3
392.4
358.4
362.8
323.2
70.98
(2.96%)
(2.02%)
89
463.4
LT debt$M
361.1
412.8
430.6
462.3
488.4
500.0
569.3
622.1
649.6
744.4
115.5
8.79%
7.64%
21
Revenue
$854.1M
5.59%
1.00×
Cost of revenue
$427.4M
5.73%
1.01×
Operating expenses
$163.3M
5.36%
0.98×
Goodwill & intangibles
19.65%
Property and equipment
15.17%