585.6
Revenue$M
469.0
487.4
514.0
529.3
547.8
566.8
590.2
620.6
651.2
689.5
650.5
4.71%
4.23%
77
12.05
Revenue growth%
16.49
15.10
18.02
19.20
21.57
24.01
24.43
26.14
25.15
23.87
26.73
24.43
22.72
14
11.22
Gross margin%
8.20
7.02
9.34
7.27
7.40
8.56
8.09
6.20
4.15
4.44
8.62
6.20
7.33
90
25.99
Operating margin%
0.59
3.43
0.94
0.40
0.90
1.46
4.40
5.41
3.86
1.29
19.32
3.86
1.37
74
26.31
Net margin%
36.21
33.59
31.65
34.35
32.47
33.59
34.60
37.50
37.97
39.26
16.38
37.50
34.48
60
6.050
P/E ratio (avg)x
26.70
28.23
31.58
35.39
37.65
35.75
38.38
36.94
40.88
42.61
22.43
38.38
36.34
34
32.21
EV/EBITx
13.95
13.49
13.35
14.69
13.74
13.38
13.47
14.33
14.68
14.74
20.36
14.33
13.85
84
15.08
FCF yield (avg)%
19.17
18.79
20.22
20.88
20.47
19.41
17.97
17.04
16.76
13.98
15.57
17.04
18.98
91
6.15
FCF margin%
2.87
2.91
3.56
0.90
0.40
0.40
2.44
5.08
4.80
5.51
5.81
4.80
2.89
42
0.708
FCF / Net incomex
1.458
1.480
1.759
1.894
2.084
2.495
2.663
2.650
2.903
2.841
1.313
2.663
2.289
11
10.15
ROIC%
16.81
18.10
18.93
21.03
23.03
23.05
23.82
25.57
24.61
22.85
9.75
23.82
22.94
79
16.34
Return on equity%
9.18
7.37
5.37
7.88
8.31
8.97
7.97
10.37
12.49
10.87
20.11
10.37
8.64
44
27.85
Return on assets%
18.93
19.77
22.17
21.05
22.18
23.55
25.84
23.47
22.98
20.86
5.34
23.47
22.17
13
0.09
EPS$
0.16
0.17
0.18
0.17
0.17
0.18
0.17
0.16
0.16
0.15
0.10
(3.25%)
(1.19%)
—
3.41
EPS growth%
18.04
15.63
14.54
13.77
15.63
16.10
17.20
15.54
12.83
11.95
17.60
15.54
15.58
66
0.14
Bookvalue per sh$
0.22
0.21
0.23
0.26
0.29
0.34
0.34
0.37
0.42
0.41
0.24
7.57%
6.10%
—
0.08
FCF per share$
0.17
0.19
0.21
0.23
0.26
0.28
0.30
0.30
0.34
0.33
0.09
5.35%
8.16%
—
0.09
Dividend per sh$
0.09
0.10
0.11
0.10
0.11
0.12
0.13
0.12
0.13
0.13
0.12
2.87%
3.02%
—
12.90
Div yield (avg)%
12.26
10.57
11.51
10.16
11.01
10.54
11.96
9.46
8.26
10.27
24.35
10.27
10.55
43
9.06
Payout ratio%
12.77
15.75
16.79
15.72
13.68
14.54
17.40
16.82
19.55
20.17
22.12
17.40
16.27
23
5.244
Shares (diluted)B
5.655
6.156
7.128
7.077
7.406
8.124
7.914
8.222
8.590
9.971
5.228
6.13%
5.55%
13
11.57
Buyback yield%
8.75
7.87
10.73
12.83
12.77
15.62
17.04
18.68
17.36
15.24
16.25
17.04
14.03
81
0.677
D/E ratiox
0.303
0.301
0.290
0.303
0.328
0.353
0.400
0.427
0.416
0.472
1.311
0.416
0.340
94
0.423
Enterprise value$B
1.172
1.100
1.035
1.126
1.068
1.078
1.046
0.976
1.036
1.129
0.108
1.12%
(0.30%)
65
406.2
LT debt$M
437.7
422.4
402.5
367.7
394.1
429.3
425.7
402.5
395.7
433.1
778.8
1.90%
(1.27%)
32
Revenue
$689.5M
4.23%
1.00×
Cost of revenue
$439.5M
4.25%
1.00×
Operating expenses
$112.7M
3.60%
0.94×
Property and equipment
20.46%
Goodwill & intangibles
14.46%