Closing prices at the end of each trading day, from 26 May 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 1,438.8 | 1,562.1 | 1,628.1 | 1,669.6 | 1,764.3 |
| Growth | +8.6% | +4.2% | +2.5% | +5.7% | |
| Operating income | 213.5 | 203.9 | 248.4 | 266.2 | 299.0 |
| Net income | 170.1 | 170.4 | 171.3 | 185.6 | 207.4 |
| Growth | +0.2% | +0.5% | +8.3% | +11.7% | |
| EPS, diluted | 2.04 | 2.05 | 2.05 | 2.22 | 2.50 |
| Growth | +0.5% | +0.0% | +8.3% | +12.6% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | 24.3% | 23.0% | 26.6% | 27.7% | 28.2% |
| Operating margin | 14.8% | 13.1% | 15.3% | 15.9% | 16.9% |
| Net margin | 11.8% | 10.9% | 10.5% | 11.1% | 11.8% |
| Free cash flow margin | 12.3% | 8.2% | 8.8% | 3.4% | 8.4% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 209.9 | 165.7 | 189.0 | 105.4 | 202.7 |
| Capital expenditure | −33.4 | −37.5 | −45.8 | −48.6 | −53.9 |
| Free cash flow | 176.5 | 128.2 | 143.2 | 56.8 | 148.8 |
| Growth | −27.4% | +11.7% | −60.3% | +162.0% | |
| Buybacks | n/a | 0.0 | 0.0 | −20.0 | −60.7 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 168.0 | 184.3 | 236.4 |
| Total debt | n/a | 0.0 | 600.0 | 592.5 | 570.0 |
| Net cash (debt) | n/a | 0.0 | −432.0 | −408.2 | −333.6 |
| Shareholders’ equity | 427.6 | 455.6 | 80.7 | 227.4 | 378.5 |
| Debt to equity | n/a | 0.00 | 7.43 | 2.61 | 1.51 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Operations | |||||
| 209.9 | 165.7 | 189.0 | 105.4 | 202.7 | |
| Growth | −21.1% | +14.1% | −44.2% | +92.3% | |
| 21.6 | 21.6 | 21.5 | 24.8 | 30.0 | |
| Investment | |||||
| −33.4 | −37.5 | −45.8 | −48.6 | −53.9 | |
| calc | 176.5 | 128.2 | 143.2 | 56.8 | 148.8 |
| Growth | −27.4% | +11.7% | −60.3% | +162.0% | |
| calc | 2.12 | 1.54 | 1.72 | 0.68 | 1.80 |
| −33.4 | −37.5 | −45.8 | −48.6 | −53.9 | |
| Financing | |||||
| −176.5 | −128.2 | 24.8 | −35.8 | −101.7 | |
| n/a | 0.0 | 0.0 | −20.0 | −60.7 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.