269.6
Revenue$M
357.3
366.6
370.2
374.1
380.6
378.3
386.6
387.6
397.9
404.1
279.5
1.21%
1.53%
83
16.78
Revenue growth%
33.25
32.36
34.49
35.06
37.81
40.76
37.97
36.04
34.95
32.96
5.69
36.04
35.00
30
21.23
Gross margin%
7.21
5.57
7.85
5.35
6.63
8.11
7.88
10.71
13.04
11.58
15.89
10.71
7.86
28
26.47
Operating margin%
16.62
15.35
18.11
20.10
19.98
19.03
17.37
17.36
19.37
20.28
25.54
19.03
18.57
19
22.00
Net margin%
16.29
15.43
15.42
12.94
11.09
13.79
16.45
16.06
15.11
14.80
24.17
15.11
15.26
71
33.34
P/E ratio (avg)x
12.65
12.06
11.07
11.51
11.34
11.87
11.79
12.09
12.65
13.40
33.11
12.09
11.97
80
35.71
EV/EBITx
28.80
30.60
32.56
31.45
35.65
39.27
38.58
38.55
41.89
40.01
14.05
39.27
37.10
53
8.06
FCF yield (avg)%
1.28
3.65
1.47
2.30
0.40
0.83
3.42
0.97
3.33
3.47
4.49
3.33
1.88
41
11.04
FCF margin%
33.79
35.94
38.65
41.23
40.89
38.03
40.82
39.95
40.19
37.43
19.07
39.95
39.30
76
0.228
FCF / Net incomex
2.028
2.304
2.313
2.132
2.324
2.346
2.178
2.314
2.563
2.787
0.851
2.346
2.313
52
18.16
ROIC%
25.80
23.36
25.01
22.80
24.37
27.01
25.72
23.55
24.43
23.96
13.41
24.43
24.40
47
25.83
Return on equity%
36.91
38.34
39.62
37.19
39.84
39.86
41.86
40.45
39.34
39.05
22.52
39.86
39.48
69
10.65
Return on assets%
20.59
18.19
20.05
19.87
20.57
21.91
23.85
23.86
22.42
22.65
29.95
22.65
21.25
60
1.34
EPS$
1.62
1.53
1.50
1.72
1.82
2.07
2.35
2.61
2.69
2.67
1.40
7.94%
5.33%
—
14.94
EPS growth%
23.29
24.60
22.89
22.98
24.40
26.47
28.11
26.25
26.32
25.55
22.74
26.32
25.07
46
0.46
Bookvalue per sh$
0.43
0.48
0.55
0.55
0.54
0.61
0.69
0.70
0.79
0.85
0.27
9.28%
6.49%
—
0.32
FCF per share$
1.00
0.89
0.88
0.82
0.86
0.85
0.92
0.84
0.92
0.90
1.27
0.79%
(1.17%)
—
0.89
Dividend per sh$
0.21
0.18
0.18
0.20
0.20
0.17
0.15
0.15
0.14
0.15
1.44
(5.62%)
(2.89%)
—
26.90
Div yield (avg)%
2.88
4.83
7.65
4.66
5.59
2.85
1.25
0.40
1.99
0.40
19.10
1.25
2.87
39
4.75
Payout ratio%
4.64
6.99
9.60
7.87
7.31
7.13
8.03
9.85
10.52
8.68
15.06
8.68
7.95
75
153.3
Shares (diluted)M
139.1
138.9
144.7
149.1
146.3
156.1
169.8
179.2
181.9
173.4
149.8
3.47%
1.42%
79
28.37
Buyback yield%
10.95
8.68
10.04
10.27
7.77
10.22
7.71
10.11
8.66
8.99
28.06
8.99
9.51
94
1.511
D/E ratiox
1.320
1.407
1.578
1.827
1.920
2.102
2.155
2.244
2.590
3.038
0.475
2.244
2.011
60
334.9
Enterprise value$M
184.5
192.0
191.8
167.5
142.5
146.4
147.8
140.1
126.5
134.5
337.2
(1.14%)
(2.40%)
43
146.5
LT debt$M
295.7
307.4
348.5
401.2
371.4
389.5
395.8
379.0
390.0
396.0
93.37
1.29%
3.15%
17
Revenue
$404.1M
1.53%
1.00×
Cost of revenue
$282.1M
1.50%
1.00×
Operating expenses
$52.20M
1.28%
0.98×
Goodwill & intangibles
17.74%
Property and equipment
13.77%