Closing prices at the end of each trading day, from 13 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 | 720.9 | 795.6 | 828.6 | 799.0 | 899.6 | 1,227.2 | 993.3 | 975.1 | 1,111.8 | 1,196.7 |
| Growth | +10.4% | +4.1% | −3.6% | +12.6% | +36.4% | −19.1% | −1.8% | +14.0% | +7.6% | |
| Operating income | 234.2 | 286.4 | 304.9 | 283.5 | 358.3 | 540.5 | 344.1 | 303.6 | 366.6 | 399.6 |
| Net income | 73.0 | 49.6 | 158.3 | 156.5 | 212.6 | 336.5 | 206.8 | 222.3 | 259.7 | 290.3 |
| Growth | −32.1% | +219.2% | −1.1% | +35.8% | +58.3% | −38.6% | +7.5% | +16.9% | +11.8% | |
| EPS, diluted | n/a | n/a | 2.84 | 2.65 | 3.40 | 5.09 | 2.94 | 3.19 | 3.66 | 4.05 |
| Growth | −6.7% | +28.3% | +49.7% | −42.2% | +8.5% | +14.7% | +10.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 32.5% | 36.0% | 36.8% | 35.5% | 39.8% | 44.0% | 34.6% | 31.1% | 33.0% | 33.4% |
| Net margin | 10.1% | 6.2% | 19.1% | 19.6% | 23.6% | 27.4% | 20.8% | 22.8% | 23.4% | 24.3% |
| Free cash flow margin | 37.1% | 28.2% | 39.9% | 36.2% | 35.2% | 32.3% | 30.8% | 25.7% | 33.4% | 14.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 270.4 | 226.0 | 333.3 | 292.8 | 318.7 | 398.6 | 312.6 | 253.0 | 372.8 | 172.0 |
| Capital expenditure | −2.9 | −1.6 | −2.8 | −3.5 | −2.0 | −2.4 | −6.6 | −2.3 | −1.6 | −0.4 |
| Free cash flow | 267.4 | 224.4 | 330.5 | 289.3 | 316.6 | 396.1 | 306.0 | 250.8 | 371.3 | 171.6 |
| Growth | −16.1% | +47.3% | −12.5% | +9.4% | +25.1% | −22.8% | −18.0% | +48.1% | −53.8% | |
| Dividends paid | −115.4 | −131.0 | −167.8 | −188.2 | −203.0 | −274.7 | −248.7 | −183.4 | −222.0 | −257.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 156.8 | 137.3 | 160.5 | 134.6 | 199.5 | 200.8 | 143.2 | 178.5 | 268.2 | 255.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 200.0 | 200.0 | 200.0 | 200.0 | 190.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 0.8 | −56.8 | −21.5 | 68.2 | 65.5 |
| Shareholders’ equity | 131.7 | 109.9 | 135.0 | 133.0 | 180.5 | 276.2 | 262.2 | 324.2 | 388.9 | 438.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.72 | 0.76 | 0.62 | 0.51 | 0.43 |
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 | ||||||||||
| 156.8 | 137.3 | 160.5 | 134.6 | 199.5 | 200.8 | 143.2 | 178.5 | 268.2 | 255.5 | |
| 20.0 | 21.0 | 29.1 | 39.5 | 35.9 | 35.3 | 48.1 | 46.6 | 41.5 | 33.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| 936.2 | 837.2 | 805.0 | 933.6 | 1,152.0 | 1,208.0 | 1,234.6 | 1,405.9 | 1,618.8 | 1,577.3 | |
| Growth | −10.6% | −3.8% | +16.0% | +23.4% | +4.9% | +2.2% | +13.9% | +15.1% | −2.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 200.0 | 200.0 | 200.0 | 200.0 | 190.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | 200.0 | 200.0 | 200.0 | 200.0 | 190.0 |
| 818.5 | 666.5 | 630.2 | 752.0 | 867.2 | 801.1 | 820.0 | 802.1 | 868.8 | 794.9 | |
| Equity | ||||||||||
| 13.4 | −37.9 | 38.6 | 44.5 | 72.9 | 134.9 | 93.1 | 132.1 | 170.0 | 203.4 | |
| 131.7 | 109.9 | 135.0 | 133.0 | 180.5 | 276.2 | 262.2 | 324.2 | 388.9 | 438.8 | |
| Growth | −16.5% | +22.9% | −1.5% | +35.7% | +53.0% | −5.1% | +23.6% | +20.0% | +12.8% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 0.8 | −56.8 | −21.5 | 68.2 | 65.5 |
| 74.4 | 75.6 | 76.9 | 77.8 | 78.6 | 79.0 | 79.6 | 80.0 | 80.4 | 80.7 | |
| calc | 1.77 | 1.45 | 1.76 | 1.71 | 2.30 | 3.49 | 3.29 | 4.05 | 4.84 | 5.44 |
Lines marked calc are worked out here from filed figures; point at one for how.