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 | 844.7 | 912.4 | 1,008.8 | 1,119.1 | 1,163.5 | 1,334.2 | 1,513.6 | 1,689.7 | 1,628.5 | 1,603.7 |
| Growth | +8.0% | +10.6% | +10.9% | +4.0% | +14.7% | +13.4% | +11.6% | −3.6% | −1.5% | |
| Operating income | 67.6 | 88.7 | 101.1 | 94.9 | 94.8 | 116.9 | 148.6 | 198.0 | 164.8 | 151.6 |
| Net income | 40.0 | 44.3 | 73.5 | 63.1 | 57.8 | 80.2 | 101.9 | 136.2 | 115.9 | 103.8 |
| Growth | +10.7% | +65.8% | −14.1% | −8.4% | +38.8% | +27.0% | +33.6% | −14.9% | −10.5% | |
| EPS, diluted | 3.46 | 3.79 | 6.25 | 5.35 | 4.88 | 6.75 | 8.54 | 11.36 | 9.63 | 8.59 |
| Growth | +9.5% | +64.9% | −14.4% | −8.8% | +38.3% | +26.5% | +33.0% | −15.2% | −10.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.3% | 25.7% | 25.4% | 24.4% | 25.2% | 25.1% | 24.9% | 26.8% | 25.3% | 24.8% |
| Operating margin | 8.0% | 9.7% | 10.0% | 8.5% | 8.1% | 8.8% | 9.8% | 11.7% | 10.1% | 9.5% |
| Net margin | 4.7% | 4.9% | 7.3% | 5.6% | 5.0% | 6.0% | 6.7% | 8.1% | 7.1% | 6.5% |
| Free cash flow margin | 7.8% | 6.3% | −1.4% | 5.1% | 14.3% | 1.8% | −1.1% | 5.5% | 11.3% | 9.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 75.8 | 70.8 | 12.9 | 88.8 | 184.3 | 49.7 | 14.5 | 131.2 | 209.8 | 177.5 |
| Capital expenditure | −9.7 | −13.5 | −26.6 | −31.3 | −17.9 | −25.3 | −31.1 | −37.7 | −25.0 | −30.6 |
| Free cash flow | 66.1 | 57.3 | −13.7 | 57.5 | 166.5 | 24.4 | −16.6 | 93.4 | 184.8 | 146.9 |
| Growth | −13.3% | −123.9% | +189.6% | −85.3% | −168.1% | +97.8% | −20.5% | |||
| Buybacks | −0.0 | −0.2 | −0.4 | −0.6 | −0.7 | −2.0 | −0.8 | −1.0 | −2.0 | −3.0 |
| Dividends paid | −4.1 | −4.6 | −5.1 | −5.6 | −6.1 | −6.6 | −8.5 | −10.5 | −12.4 | −14.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 16.8 | 25.4 | 34.0 | 42.3 | 50.2 | 42.1 | 47.0 | 51.9 | 197.3 | 309.7 |
| Total debt | 70.1 | 60.1 | 85.1 | 18.8 | 15.0 | 15.0 | 15.0 | 15.0 | n/a | n/a |
| Net cash (debt) | −53.3 | −34.7 | −51.1 | 23.6 | 35.2 | 27.1 | 32.0 | 36.9 | n/a | n/a |
| Shareholders’ equity | 387.7 | 449.1 | 515.4 | 577.9 | 635.0 | 705.7 | 785.4 | 932.8 | 1,018.3 | 1,148.7 |
| Debt to equity | 0.18 | 0.13 | 0.17 | 0.03 | 0.02 | 0.02 | 0.02 | 0.02 | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 16.8 | 25.4 | 34.0 | 42.3 | 50.2 | 42.1 | 47.0 | 51.9 | 197.3 | 309.7 | |
| 170.3 | 205.8 | 228.1 | 237.8 | 209.3 | 238.0 | 317.6 | 362.0 | 305.6 | 276.9 | |
| 135.8 | 155.6 | 176.6 | 267.7 | 242.5 | 320.9 | 352.6 | 377.5 | 343.4 | 383.3 | |
| 66.6 | 76.7 | 87.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 74.8 | 84.8 | 83.2 | 198.0 | 195.1 | 202.4 | 195.9 | 206.5 | 203.0 | 214.6 | |
| 552.8 | 639.7 | 721.6 | 1,212.8 | 1,121.9 | 1,205.7 | 1,308.5 | 1,409.4 | 1,450.3 | 1,606.6 | |
| Growth | +15.7% | +12.8% | +68.1% | −7.5% | +7.5% | +8.5% | +7.7% | +2.9% | +10.8% | |
| Liabilities | ||||||||||
| 0.1 | 0.1 | 0.1 | 18.8 | 15.0 | 15.0 | 15.0 | 15.0 | n/a | n/a | |
| 70.0 | 60.0 | 85.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 70.1 | 60.1 | 85.1 | 18.8 | 15.0 | 15.0 | 15.0 | 15.0 | n/a | n/a |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 432.0 | 457.9 | |
| Equity | ||||||||||
| 335.0 | 374.7 | 443.0 | 500.3 | 560.2 | 633.8 | 727.2 | 852.9 | 956.3 | 1,045.7 | |
| 387.7 | 449.1 | 515.4 | 577.9 | 635.0 | 705.7 | 785.4 | 932.8 | 1,018.3 | 1,148.7 | |
| Growth | +15.8% | +14.8% | +12.1% | +9.9% | +11.1% | +11.3% | +18.8% | +9.2% | +12.8% | |
| Per share and net cash | ||||||||||
| calc | −53.3 | −34.7 | −51.1 | 23.6 | 35.2 | 27.1 | 32.0 | 36.9 | n/a | n/a |
| 11.5 | 11.6 | 11.7 | 11.8 | 11.8 | 11.9 | 11.9 | 12.0 | 12.0 | 12.1 | |
| calc | 33.82 | 38.79 | 44.19 | 49.18 | 53.77 | 59.43 | 65.92 | 77.96 | 84.73 | 95.14 |
Lines marked calc are worked out here from filed figures; point at one for how.