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 | 799.8 | 855.3 | 922.0 | 948.4 | 963.9 | 1,104.9 | 1,412.0 | 1,591.2 | 1,813.5 | 2,758.0 |
| Growth | +6.9% | +7.8% | +2.9% | +1.6% | +14.6% | +27.8% | +12.7% | +14.0% | +52.1% | |
| Operating income | 65.8 | 66.5 | 92.5 | 80.5 | 92.5 | 72.7 | 168.3 | 165.2 | 73.7 | 234.0 |
| Net income | 40.1 | 50.4 | 61.6 | 70.7 | 78.3 | 70.9 | 105.4 | 121.0 | 41.0 | 115.4 |
| Growth | +25.7% | +22.2% | +14.9% | +10.7% | −9.5% | +48.6% | +14.8% | −66.1% | +181.3% | |
| EPS, diluted | 0.75 | 0.91 | 1.09 | 1.26 | 1.41 | 1.32 | 2.01 | 2.39 | 0.78 | 1.83 |
| Growth | +21.3% | +19.8% | +15.6% | +11.9% | −6.4% | +52.3% | +18.9% | −67.4% | +134.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.8% | 11.7% | 14.3% | 13.2% | 14.4% | 14.4% | 15.8% | 14.0% | 10.1% | 12.9% |
| Operating margin | 8.2% | 7.8% | 10.0% | 8.5% | 9.6% | 6.6% | 11.9% | 10.4% | 4.1% | 8.5% |
| Net margin | 5.0% | 5.9% | 6.7% | 7.5% | 8.1% | 6.4% | 7.5% | 7.6% | 2.3% | 4.2% |
| Free cash flow margin | 8.7% | 7.6% | 9.8% | 8.9% | 14.0% | 11.1% | 8.3% | 8.2% | 6.1% | 6.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 74.1 | 77.0 | 105.2 | 98.2 | 146.8 | 131.2 | 126.1 | 153.5 | 123.7 | 192.5 |
| Capital expenditure | −4.1 | −11.9 | −14.6 | −13.9 | −11.6 | −9.0 | −8.6 | −23.1 | −12.9 | −17.0 |
| Free cash flow | 69.9 | 65.1 | 90.6 | 84.3 | 135.3 | 122.2 | 117.5 | 130.5 | 110.8 | 175.5 |
| Growth | −6.8% | +39.1% | −7.0% | +60.4% | −9.7% | −3.8% | +11.0% | −15.1% | +58.4% | |
| Buybacks | −9.1 | −19.7 | −17.5 | −27.2 | −56.5 | −97.5 | −122.5 | −65.4 | 0.0 | −160.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.5 | 0.4 | 0.6 | 0.6 | 4.7 | 2.0 | 4.7 | 8.1 | 13.8 | 18.3 |
| Total debt | 190.0 | 177.7 | 134.0 | 104.3 | 107.2 | 154.9 | 263.7 | 310.8 | 1,399.9 | 1,455.9 |
| Net cash (debt) | −186.6 | −177.2 | −133.3 | −103.8 | −102.5 | −152.9 | −259.0 | −302.7 | −1,386.1 | −1,437.6 |
| Shareholders’ equity | 480.0 | 530.9 | 593.7 | 659.2 | 702.6 | 704.5 | 713.5 | 791.6 | 1,780.0 | 1,762.1 |
| Debt to equity | 0.40 | 0.33 | 0.23 | 0.16 | 0.15 | 0.22 | 0.37 | 0.39 | 0.79 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 799.8 | 855.3 | 922.0 | 948.4 | 963.9 | 1,104.9 | 1,412.0 | 1,591.2 | 1,813.5 | 2,758.0 | |
| Growth | +6.9% | +7.8% | +2.9% | +1.6% | +14.6% | +27.8% | +12.7% | +14.0% | +52.1% | |
| 697.7 | 755.6 | 790.3 | 823.5 | 825.4 | 945.6 | 1,188.6 | 1,368.0 | 1,631.0 | 2,402.6 | |
| 102.1 | 99.8 | 131.7 | 124.9 | 138.5 | 159.3 | 223.4 | 223.2 | 182.5 | 355.4 | |
| Growth | −2.3% | +32.0% | −5.2% | +10.9% | +15.0% | +40.2% | −0.1% | −18.3% | +94.8% | |
| 36.3 | 33.3 | 39.2 | 44.4 | 46.1 | 56.2 | 55.0 | 58.0 | 108.8 | 121.4 | |
| 65.8 | 66.5 | 92.5 | 80.5 | 92.5 | 72.7 | 168.3 | 165.2 | 73.7 | 234.0 | |
| Growth | +1.0% | +39.3% | −13.0% | +14.9% | −21.4% | +131.6% | −1.8% | −55.4% | +217.4% | |
| 67.0 | 74.3 | 79.8 | 92.9 | 103.5 | 93.0 | 141.5 | 166.3 | 57.8 | 160.8 | |
| 26.4 | 23.3 | 18.3 | 21.8 | 25.1 | 22.1 | 36.1 | 45.3 | 16.8 | 45.4 | |
| 40.1 | 50.4 | 61.6 | 70.7 | 78.3 | 70.9 | 105.4 | 121.0 | 41.0 | 115.4 | |
| Growth | +25.7% | +22.2% | +14.9% | +10.7% | −9.5% | +48.6% | +14.8% | −66.1% | +181.3% | |
| Per share | ||||||||||
| 0.77 | 0.94 | 1.13 | 1.30 | 1.44 | 1.35 | 2.05 | 2.42 | 0.78 | 1.84 | |
| 0.75 | 0.91 | 1.09 | 1.26 | 1.41 | 1.32 | 2.01 | 2.39 | 0.78 | 1.83 | |
| Growth | +21.3% | +19.8% | +15.6% | +11.9% | −6.4% | +52.3% | +18.9% | −67.4% | +134.6% | |
| 52.3 | 53.9 | 54.6 | 54.3 | 54.3 | 52.6 | 51.5 | 50.0 | 52.4 | 62.9 | |
| 53.5 | 55.7 | 56.5 | 55.9 | 55.4 | 53.7 | 52.4 | 50.6 | 52.7 | 63.2 | |
| Growth | +4.1% | +1.4% | −1.0% | −1.0% | −3.0% | −2.5% | −3.5% | +4.2% | +20.1% | |