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 | 2,692.6 | 2,911.9 | 2,699.5 | 2,820.0 | 2,590.3 | 2,892.6 | 3,125.0 | 2,850.6 | 2,802.1 | 2,872.7 |
| Growth | +8.1% | −7.3% | +4.5% | −8.1% | +11.7% | +8.0% | −8.8% | −1.7% | +2.5% | |
| Operating income | 80.5 | 77.5 | 85.7 | 112.0 | 72.1 | 96.5 | 120.6 | 103.2 | 97.1 | 99.3 |
| Net income | 48.1 | 54.9 | 64.6 | 82.1 | 55.8 | 69.9 | 89.2 | 83.3 | 87.1 | 83.7 |
| Growth | +14.0% | +17.7% | +27.1% | −32.1% | +25.4% | +27.6% | −6.7% | +4.6% | −3.9% | |
| EPS, diluted | 1.80 | 2.04 | 2.41 | 3.10 | 2.12 | 2.65 | 3.37 | 3.15 | 3.29 | 3.27 |
| Growth | +13.3% | +18.1% | +28.6% | −31.6% | +25.0% | +27.2% | −6.5% | +4.4% | −0.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 13.8% | 13.1% | 15.2% | 16.0% | 16.2% | 16.1% | 16.8% | 18.0% | 18.6% | 18.8% |
| Operating margin | 3.0% | 2.7% | 3.2% | 4.0% | 2.8% | 3.3% | 3.9% | 3.6% | 3.5% | 3.5% |
| Net margin | 1.8% | 1.9% | 2.4% | 2.9% | 2.2% | 2.4% | 2.9% | 2.9% | 3.1% | 2.9% |
| Free cash flow margin | 0.8% | 0.3% | n/a | n/a | n/a | n/a | n/a | 6.6% | 5.9% | 2.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 33.6 | 19.3 | 86.8 | 36.6 | 36.1 | 57.8 | 34.9 | 198.0 | 173.9 | 65.4 |
| Capital expenditure | −11.9 | −11.8 | n/a | n/a | n/a | n/a | n/a | −9.6 | −7.6 | −7.4 |
| Free cash flow | 21.7 | 7.5 | n/a | n/a | n/a | n/a | n/a | 188.4 | 166.3 | 58.0 |
| Growth | −65.4% | −11.7% | −65.1% | |||||||
| Buybacks | n/a | n/a | −15.4 | −4.5 | −10.2 | n/a | n/a | −5.4 | −12.4 | −76.3 |
| Dividends paid | −9.0 | −9.1 | −8.5 | −8.4 | −8.4 | −26.2 | −8.9 | −8.4 | −10.5 | −15.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 49.2 | 50.0 | 91.7 | 90.1 | 95.7 | 108.3 | 122.9 | 145.0 | 178.3 | 193.2 |
| Shareholders’ equity | 433.4 | 482.3 | 525.9 | 597.3 | 636.3 | 682.5 | 766.2 | 840.8 | 911.0 | 910.1 |
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 | ||||||||||
| 49.2 | 50.0 | 91.7 | 90.1 | 95.7 | 108.3 | 122.9 | 145.0 | 178.3 | 193.2 | |
| 411.9 | 449.7 | 447.7 | 549.6 | 611.0 | 607.5 | 610.3 | 606.8 | 611.4 | 648.0 | |
| 90.5 | 106.8 | 119.2 | 124.7 | 140.9 | 206.6 | 208.7 | 124.2 | 95.1 | 143.6 | |
| 39.4 | 41.5 | 51.8 | 64.2 | 61.5 | 61.0 | 59.2 | 56.7 | 52.5 | 46.9 | |
| 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | 73.6 | |
| 686.1 | 747.9 | 805.4 | 937.3 | 1,015.4 | 1,083.4 | 1,099.8 | 1,188.4 | 1,299.4 | 1,350.9 | |
| Growth | +9.0% | +7.7% | +16.4% | +8.3% | +6.7% | +1.5% | +8.1% | +9.3% | +4.0% | |
| Liabilities | ||||||||||
| 252.7 | 265.6 | 279.5 | 340.0 | 379.0 | 400.9 | 333.7 | 347.6 | 388.4 | 440.8 | |
| Equity | ||||||||||
| 337.9 | 383.7 | 441.0 | 514.7 | 562.1 | 605.8 | 686.0 | 760.9 | 837.5 | 905.9 | |
| 433.4 | 482.3 | 525.9 | 597.3 | 636.3 | 682.5 | 766.2 | 840.8 | 911.0 | 910.1 | |
| Growth | +11.3% | +9.1% | +13.6% | +6.5% | +7.3% | +12.3% | +9.7% | +8.4% | −0.1% | |
| Per share and net cash | ||||||||||
| 26.6 | 26.9 | 26.4 | 26.3 | 26.2 | 26.3 | 26.4 | 26.4 | 26.3 | 25.2 | |
| calc | 16.29 | 17.96 | 19.92 | 22.67 | 24.32 | 26.00 | 29.08 | 31.90 | 34.64 | 36.09 |
Lines marked calc are worked out here from filed figures; point at one for how.