746.3
Revenue$M
826.5
854.7
864.0
857.2
853.8
849.5
856.7
856.4
886.3
890.7
797.9
0.85%
0.76%
45
25.05
Revenue growth%
2.15
3.73
1.73
4.41
3.95
6.12
7.11
6.34
8.04
8.66
10.07
7.11
5.26
19
21.10
Gross margin%
15.03
17.57
18.46
19.60
19.49
21.88
24.74
22.09
23.31
22.72
20.49
22.72
20.74
55
24.38
Operating margin%
25.89
24.56
26.91
29.03
31.03
33.87
33.99
33.45
33.26
34.75
23.42
33.87
32.14
45
21.58
Net margin%
9.93
12.86
9.90
10.87
12.29
13.52
11.43
13.25
11.49
10.20
14.06
11.49
11.46
27
36.31
P/E ratio (avg)x
5.381
5.916
5.221
5.652
5.030
5.552
5.314
5.455
5.407
5.207
30.70
5.407
5.394
85
21.75
EV/EBITx
10.49
9.697
8.524
7.939
8.631
7.475
8.099
7.136
7.136
6.744
11.98
7.136
8.019
51
7.52
FCF yield (avg)%
1.50
0.56
0.40
1.95
0.71
0.40
0.66
0.40
3.07
5.32
25.46
0.66
0.68
69
13.87
FCF margin%
28.09
30.64
33.41
31.55
34.05
33.78
32.55
34.69
37.67
39.56
8.28
34.69
33.59
23
1.715
FCF / Net incomex
1.348
1.204
1.137
1.174
1.258
1.222
1.265
1.161
1.216
1.243
1.076
1.222
1.219
31
27.22
ROIC%
22.00
23.12
22.62
22.11
22.50
24.15
21.83
21.29
18.74
16.51
5.62
21.29
22.05
83
8.93
Return on equity%
22.77
25.01
23.54
23.82
20.94
21.93
21.78
24.67
25.91
25.59
27.60
24.67
23.68
49
19.40
Return on assets%
33.69
31.54
28.74
26.84
29.51
28.36
27.73
28.19
28.92
29.04
14.57
28.36
28.83
47
0.10
EPS$
0.23
0.25
0.24
0.26
0.28
0.25
0.23
0.23
0.24
0.22
0.11
(4.91%)
(1.18%)
—
19.33
EPS growth%
12.89
11.71
14.21
14.78
17.34
18.02
20.81
17.89
19.34
19.32
12.45
19.32
17.62
10
0.22
Bookvalue per sh$
0.29
0.28
0.30
0.30
0.33
0.35
0.39
0.46
0.56
0.66
0.21
14.70%
8.82%
—
0.07
FCF per share$
0.31
0.34
0.39
0.46
0.48
0.55
0.61
0.66
0.64
0.62
0.12
5.35%
8.41%
—
0.27
Dividend per sh$
0.07
0.08
0.09
0.11
0.13
0.15
0.15
0.14
0.14
0.15
0.21
2.93%
7.74%
—
12.13
Div yield (avg)%
21.11
20.26
19.51
18.60
18.47
20.01
22.95
22.24
19.55
18.89
2.87
20.01
19.78
25
15.99
Payout ratio%
15.56
14.61
13.99
15.21
12.63
14.95
17.06
16.03
15.96
16.42
22.19
16.03
15.39
50
897.9
Shares (diluted)M
608.4
594.4
643.4
688.4
719.1
771.4
746.3
783.0
749.1
750.0
914.0
0.84%
1.57%
93
29.45
Buyback yield%
0.70
1.17
3.88
5.00
4.03
5.01
5.33
7.18
5.37
7.96
15.95
5.37
5.00
62
1.013
D/E ratiox
0.673
0.722
0.715
0.796
0.900
1.004
1.071
1.019
1.139
1.151
0.824
1.071
0.952
84
434.6
Enterprise value$M
614.4
672.5
608.7
633.9
642.4
668.8
667.7
586.7
548.8
477.3
676.7
(5.77%)
(2.11%)
48
55.27
LT debt$M
136.5
155.3
157.4
162.0
176.8
202.5
213.2
215.2
206.4
236.2
490.1
5.97%
5.45%
35
Revenue
$890.7M
0.76%
1.00×
Cost of revenue
$623.5M
0.76%
1.00×
Operating expenses
$134.6M
0.10%
0.94×
Goodwill & intangibles
15.89%
Property and equipment
14.78%