Closing prices at the end of each trading day, from 12 Oct 2016. Not a live quote. Adjusted for share splits, so the line has no step at a split; dividends are not added back. P/E and P/FCF are the market value over the last full fiscal year's net income or free cash flow, as public on each day, so they step once a year when the annual report comes out. A hatched band marks a stretch with none: a year of net loss, or of cash burnt.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 483.7 | 671.0 | 718.9 | 788.9 | 1,415.8 | 1,456.0 | 1,845.4 | 1,655.8 | 1,482.0 | 1,798.8 |
| Growth | +38.7% | +7.1% | +9.7% | +79.5% | +2.8% | +26.8% | −10.3% | −10.5% | +21.4% | |
| Operating income | 126.9 | 200.8 | 171.6 | 54.4 | 176.0 | 151.7 | 233.1 | 113.7 | 36.6 | 168.0 |
| Net income | 127.5 | 137.9 | 147.0 | 64.9 | 134.7 | 134.7 | 199.7 | 128.3 | 54.2 | 148.4 |
| Growth | +8.2% | +6.6% | −55.8% | +107.4% | +0.0% | +48.2% | −35.7% | −57.7% | +173.7% | |
| EPS, diluted | 3.18 | 3.43 | 3.74 | 1.69 | 3.50 | 3.51 | 5.29 | 3.40 | 1.43 | 3.84 |
| Growth | +7.9% | +9.0% | −54.8% | +107.1% | +0.3% | +50.7% | −35.7% | −57.9% | +168.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.3% | 53.1% | 50.9% | 40.0% | 38.3% | 36.6% | 36.6% | 35.8% | 35.7% | 37.7% |
| Operating margin | 26.2% | 29.9% | 23.9% | 6.9% | 12.4% | 10.4% | 12.6% | 6.9% | 2.5% | 9.3% |
| Net margin | 26.3% | 20.5% | 20.5% | 8.2% | 9.5% | 9.3% | 10.8% | 7.7% | 3.7% | 8.2% |
| Free cash flow margin | 23.3% | 25.9% | 18.2% | 2.9% | 11.6% | 7.7% | 6.8% | 8.9% | 5.0% | 7.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 119.3 | 182.7 | 151.3 | 48.4 | 201.2 | 140.2 | 183.6 | 208.9 | 130.8 | 233.3 |
| Capital expenditure | −6.8 | −9.0 | −20.3 | −25.2 | −36.4 | −28.8 | −58.9 | −61.0 | −56.8 | −107.4 |
| Free cash flow | 112.5 | 173.7 | 130.9 | 23.2 | 164.9 | 111.4 | 124.7 | 147.9 | 74.0 | 125.9 |
| Growth | +54.4% | −24.6% | −82.3% | +610.5% | −32.4% | +11.9% | +18.6% | −50.0% | +70.1% | |
| Buybacks | 0.0 | −30.0 | −95.1 | n/a | −11.6 | −78.1 | −26.6 | −40.0 | −1.8 | −30.2 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −15.4 | −15.2 | −15.2 | −15.4 | −15.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 282.0 | 407.3 | 349.3 | 346.4 | 480.4 | 544.4 | 458.8 | 1,044.6 | 722.1 | 791.2 |
| Total debt | n/a | n/a | n/a | 339.0 | 322.0 | 392.7 | 373.3 | 915.7 | 564.7 | 1,135.0 |
| Net cash (debt) | n/a | n/a | n/a | 7.4 | 158.3 | 151.6 | 85.6 | 128.9 | 157.4 | −343.8 |
| Shareholders’ equity | 392.1 | 520.6 | 606.8 | 676.7 | 814.7 | 870.9 | 1,066.1 | 1,144.1 | 1,203.1 | 1,362.8 |
| Debt to equity | n/a | n/a | n/a | 0.50 | 0.40 | 0.45 | 0.35 | 0.80 | 0.47 | 0.83 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 52.3% | 53.1% | 50.9% | 40.0% | 38.3% | 36.6% | 36.6% | 35.8% | 35.7% | 37.7% | |
| 26.2% | 29.9% | 23.9% | 6.9% | 12.4% | 10.4% | 12.6% | 6.9% | 2.5% | 9.3% | |
| 26.5% | 29.5% | 24.0% | 8.5% | 11.2% | 10.2% | 13.1% | 7.4% | 3.5% | 9.4% | |
| 26.3% | 20.5% | 20.5% | 8.2% | 9.5% | 9.3% | 10.8% | 7.7% | 3.7% | 8.2% | |
| 23.3% | 25.9% | 18.2% | 2.9% | 11.6% | 7.7% | 6.8% | 8.9% | 5.0% | 7.0% | |
| Spending | ||||||||||
| 9.2% | 8.6% | 10.6% | 12.9% | 10.2% | 11.1% | 10.4% | 12.2% | 14.3% | 12.9% | |
| 16.1% | 13.9% | 15.0% | 18.1% | 13.3% | 13.2% | 11.8% | 13.3% | 15.2% | 13.5% | |
| 1.4% | 1.3% | 2.8% | 3.2% | 2.6% | 2.0% | 3.2% | 3.7% | 3.8% | 6.0% | |
| 8.7% | 31.3% | 14.6% | 15.9% | 14.5% | 9.4% | 16.5% | −6.8% | −7.4% | 11.5% | |
| Returns | ||||||||||
| 32.5% | 26.5% | 24.2% | 9.6% | 16.5% | 15.5% | 18.7% | 11.2% | 4.5% | 10.9% | |
| 22.3% | 18.8% | 18.0% | 4.2% | 8.2% | 7.4% | 10.0% | 5.0% | 2.4% | 5.8% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.50 | 0.40 | 0.45 | 0.35 | 0.80 | 0.47 | 0.83 | |
| 31.4% | 29.0% | 25.6% | 55.8% | 50.5% | 52.0% | 46.5% | 55.2% | 46.7% | 46.2% | |
| n/a | n/a | n/a | n/a | n/a | 11.4% | 7.6% | 11.8% | 28.4% | 10.5% | |
| 0.0% | 17.3% | 72.6% | n/a | 7.1% | 83.9% | 33.6% | 37.3% | 23.2% | 36.4% | |