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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 3.5 | 0.4 | 0.6 | 0.6 | 4.7 | 2.0 | 4.7 | 8.1 | 13.8 | 18.3 | |
| 175.4 | 188.3 | 207.3 | 222.0 | 216.2 | 242.2 | 334.5 | 380.2 | 534.9 | 556.0 | |
| 19.5 | 26.1 | 34.2 | 39.4 | 41.3 | 43.4 | 45.2 | 57.0 | 88.2 | 81.2 | |
| 487.5 | 528.4 | 564.3 | 588.2 | 683.1 | 740.7 | 819.9 | 865.2 | 2,331.5 | 2,329.8 | |
| 1,118.6 | 1,176.2 | 1,183.0 | 1,400.8 | 1,513.8 | 1,627.9 | 1,879.1 | 2,043.6 | 4,470.9 | 4,409.5 | |
| Growth | +5.2% | +0.6% | +18.4% | +8.1% | +7.5% | +15.4% | +8.8% | +118.8% | −1.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 66.2 | 66.4 | |
| 190.0 | 177.7 | 134.0 | 104.3 | 107.2 | 154.9 | 263.7 | 310.8 | 1,333.8 | 1,389.6 | |
| calc | 190.0 | 177.7 | 134.0 | 104.3 | 107.2 | 154.9 | 263.7 | 310.8 | 1,399.9 | 1,455.9 |
| 638.6 | 645.4 | 589.4 | 741.5 | 811.1 | 923.4 | 1,165.7 | 1,252.0 | 2,690.9 | 2,647.5 | |
| Equity | ||||||||||
| 294.9 | 345.3 | 409.0 | 479.6 | 557.9 | 628.8 | 734.1 | 855.1 | 896.1 | 1,011.6 | |
| 480.0 | 530.9 | 593.7 | 659.2 | 702.6 | 704.5 | 713.5 | 791.6 | 1,780.0 | 1,762.1 | |
| Growth | +10.6% | +11.8% | +11.0% | +6.6% | +0.3% | +1.3% | +11.0% | +124.9% | −1.0% | |
| Per share and net cash | ||||||||||
| calc | −186.6 | −177.2 | −133.3 | −103.8 | −102.5 | −152.9 | −259.0 | −302.7 | −1,386.1 | −1,437.6 |
| 54.0 | 54.6 | 55.1 | 55.4 | 54.1 | 52.0 | 50.2 | 49.8 | 50.2 | 54.4 | |
| calc | 8.88 | 9.72 | 10.78 | 11.90 | 12.99 | 13.54 | 14.22 | 15.89 | 35.46 | 32.40 |
Lines marked calc are worked out here from filed figures; point at one for how.