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 | 529.5 | 766.1 | 806.3 | 725.6 | 811.0 | 1,037.1 | 1,006.1 | 837.5 | 914.5 | 994.4 |
| Growth | +44.7% | +5.3% | −10.0% | +11.8% | +27.9% | −3.0% | −16.8% | +9.2% | +8.7% | |
| Operating income | 154.1 | 258.9 | 221.1 | 142.6 | 170.5 | 315.1 | 246.2 | 130.7 | 115.1 | 162.6 |
| Net income | 143.7 | 176.7 | 219.3 | 203.9 | 176.2 | 279.9 | 215.5 | 113.2 | 106.2 | 114.4 |
| Growth | +23.0% | +24.1% | −7.0% | −13.6% | +58.9% | −23.0% | −47.5% | −6.2% | +7.8% | |
| EPS, diluted | 0.83 | 0.98 | 1.24 | 1.16 | 1.00 | 1.56 | 1.23 | 0.65 | 0.62 | 0.68 |
| Growth | +18.1% | +26.5% | −6.5% | −13.8% | +56.0% | −21.2% | −47.2% | −4.6% | +9.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 75.2% | 75.6% | 74.4% | 73.8% | 74.5% | 73.3% | 71.8% | 71.8% | 68.4% | 66.9% |
| Operating margin | 29.1% | 33.8% | 27.4% | 19.7% | 21.0% | 30.4% | 24.5% | 15.6% | 12.6% | 16.3% |
| Net margin | 27.1% | 23.1% | 27.2% | 28.1% | 21.7% | 27.0% | 21.4% | 13.5% | 11.6% | 11.5% |
| Free cash flow margin | 32.0% | 25.5% | 23.1% | 31.9% | 28.2% | 28.8% | 22.2% | 10.7% | 14.7% | 23.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 182.1 | 224.3 | 223.5 | 253.3 | 242.4 | 314.1 | 243.4 | 112.9 | 149.1 | 245.5 |
| Capital expenditure | −12.8 | −28.8 | −37.1 | −21.7 | −13.3 | −15.5 | −19.7 | −23.1 | −15.0 | −8.7 |
| Free cash flow | 169.3 | 195.6 | 186.4 | 231.6 | 229.1 | 298.6 | 223.7 | 89.8 | 134.0 | 236.8 |
| Growth | +15.5% | −4.7% | +24.3% | −1.1% | +30.3% | −25.1% | −59.8% | +49.2% | +76.6% | |
| Buybacks | −47.1 | −123.7 | −203.8 | −61.7 | −51.0 | −161.7 | −204.3 | −79.8 | −67.1 | −151.2 |
| Dividends paid | −25.2 | −29.0 | −31.9 | −35.1 | −390.5 | −43.3 | −45.9 | −49.1 | −52.3 | −54.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 79.6 | 106.6 | 108.2 | 171.4 | 269.1 | 186.2 | 181.4 | 202.7 | 186.1 | 262.9 |
| Shareholders’ equity | 963.4 | 1,095.7 | 1,135.3 | 1,355.7 | 1,262.2 | 1,430.1 | 1,438.4 | 1,504.8 | 1,517.5 | 1,491.9 |
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 | ||||||||||
| 79.6 | 106.6 | 108.2 | 171.4 | 269.1 | 186.2 | 181.4 | 202.7 | 186.1 | 262.9 | |
| 55.4 | 119.4 | 119.2 | 103.4 | 125.7 | 130.3 | 125.4 | 114.2 | 143.4 | 146.7 | |
| 27.0 | 67.9 | 83.3 | 60.3 | 60.8 | 113.1 | 122.5 | 162.3 | 157.5 | 137.9 | |
| 54.0 | 78.0 | 91.4 | 89.4 | 79.2 | 77.5 | 79.7 | 105.8 | 98.4 | 86.0 | |
| 95.3 | 113.2 | 113.2 | 243.4 | 244.1 | 241.7 | 242.6 | 393.2 | 384.9 | 386.3 | |
| 1,038.6 | 1,287.8 | 1,289.7 | 1,885.9 | 1,800.7 | 2,003.7 | 1,958.1 | 2,017.8 | 1,992.9 | 2,016.6 | |
| Growth | +24.0% | +0.1% | +46.2% | −4.5% | +11.3% | −2.3% | +3.0% | −1.2% | +1.2% | |
| Liabilities | ||||||||||
| 76.0 | 192.1 | 154.4 | 530.2 | 538.5 | 573.6 | 519.7 | 513.1 | 475.3 | 524.7 | |
| Equity | ||||||||||
| 644.6 | 668.6 | 646.2 | 753.3 | 487.9 | 562.9 | 528.2 | 512.5 | 499.3 | 406.4 | |
| 963.4 | 1,095.7 | 1,135.3 | 1,355.7 | 1,262.2 | 1,430.1 | 1,438.4 | 1,504.8 | 1,517.5 | 1,491.9 | |
| Growth | +13.7% | +3.6% | +19.4% | −6.9% | +13.3% | +0.6% | +4.6% | +0.8% | −1.7% | |
| Per share and net cash | ||||||||||
| 84.9 | 173.5 | 170.8 | 172.4 | 175.8 | 175.5 | 172.6 | 171.6 | 170.4 | 167.0 | |
| calc | 11.35 | 6.31 | 6.65 | 7.86 | 7.18 | 8.15 | 8.33 | 8.77 | 8.90 | 8.93 |
Lines marked calc are worked out here from filed figures; point at one for how.