279.5
Revenue$M
651.7
661.9
677.7
687.7
679.8
683.8
693.8
680.8
691.5
690.3
294.1
0.31%
0.54%
6
29.62
Revenue growth%
21.23
21.33
20.27
19.14
18.34
17.76
16.40
18.70
17.04
18.48
24.58
17.76
18.59
56
17.52
Gross margin%
11.81
12.58
12.36
10.79
9.24
10.08
11.78
9.21
10.36
9.82
12.44
10.08
10.57
88
2.96
Operating margin%
14.03
11.86
9.57
11.44
9.45
7.60
7.28
9.58
7.13
4.31
22.33
7.28
9.51
24
15.10
Net margin%
25.27
25.59
23.65
25.58
22.89
20.05
22.16
20.00
19.54
19.67
6.51
20.00
22.52
74
24.51
P/E ratio (avg)x
30.95
32.59
32.63
28.88
26.59
26.33
23.36
20.79
18.81
18.76
27.01
20.79
26.46
5
29.61
EV/EBITx
6.475
7.290
7.757
7.425
8.150
7.732
7.352
7.719
8.261
8.500
33.16
7.732
7.725
19
10.52
FCF yield (avg)%
3.11
3.77
4.07
4.96
6.07
8.32
7.62
5.18
7.90
5.72
12.62
7.62
5.45
49
21.31
FCF margin%
14.43
11.95
9.00
10.59
13.37
15.32
17.24
16.46
14.03
15.64
17.84
15.64
14.23
14
0.818
FCF / Net incomex
0.596
0.569
0.538
0.610
0.638
0.620
0.667
0.633
0.690
0.638
1.360
0.638
0.626
64
14.47
ROIC%
7.54
6.44
8.50
7.98
7.93
7.01
9.58
12.13
9.41
8.89
15.30
9.41
8.24
12
19.37
Return on equity%
28.94
29.45
28.34
30.13
33.05
32.55
30.39
30.66
28.77
28.82
3.54
30.39
29.79
43
20.76
Return on assets%
1.59
0.40
0.40
2.61
0.40
0.40
0.40
0.40
0.40
2.69
24.45
0.40
0.40
83
0.30
EPS$
0.10
0.11
0.10
0.11
0.11
0.10
0.09
0.09
0.08
0.09
0.32
(3.68%)
(1.27%)
—
3.53
EPS growth%
18.60
21.46
18.54
16.31
17.03
14.39
14.39
12.94
11.02
13.78
16.03
13.78
15.35
33
0.16
Bookvalue per sh$
0.80
0.92
0.95
1.05
1.02
1.09
1.06
1.11
1.12
1.29
0.45
4.70%
5.21%
—
0.17
FCF per share$
0.23
0.24
0.23
0.22
0.25
0.26
0.29
0.32
0.36
0.34
0.32
6.06%
3.93%
—
0.19
Dividend per sh$
0.66
0.63
0.60
0.63
0.70
0.77
0.81
0.85
0.95
0.99
0.49
7.09%
5.33%
—
19.92
Div yield (avg)%
0.40
2.31
1.02
0.41
1.78
0.40
1.21
4.08
4.37
3.54
28.39
3.54
1.49
16
29.82
Payout ratio%
11.61
9.07
12.01
12.68
10.60
10.96
13.94
12.73
11.97
13.27
4.91
12.73
11.99
57
0.423
Shares (diluted)B
0.706
0.790
0.844
0.980
1.064
1.244
1.463
1.622
1.591
1.567
0.420
8.05%
10.25%
86
17.89
Buyback yield%
10.40
8.50
7.68
10.09
8.04
5.53
3.48
2.37
2.91
2.84
5.65
2.91
6.60
90
0.444
D/E ratiox
1.921
2.052
2.284
2.399
2.248
2.152
2.312
2.437
2.495
2.454
0.329
2.437
2.298
72
184.4
Enterprise value$M
245.2
244.9
236.9
243.9
233.2
247.8
245.3
244.5
217.1
228.0
382.8
(0.45%)
(1.79%)
60
294.8
LT debt$M
220.5
213.6
194.2
186.6
178.2
153.4
145.9
133.5
145.0
146.4
367.6
(3.86%)
(4.04%)
10
Revenue
$690.3M
0.54%
1.00×
Cost of revenue
$436.3M
0.93%
1.04×
Operating expenses
$139.0M
(0.17%)
0.93×
Property and equipment
19.52%
Goodwill & intangibles
17.61%