Closing prices at the end of each trading day, from 25 Jul 2024. 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.
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Revenue | 1,724.4 | 1,838.1 | 1,900.2 | 2,163.4 |
| Growth | +6.6% | +3.4% | +13.9% | |
| Operating income | 258.5 | 287.6 | 304.8 | 334.0 |
| Net income | 166.7 | 179.9 | 166.5 | 166.4 |
| Growth | +7.9% | −7.4% | −0.1% | |
| EPS, diluted | 1.60 | 1.73 | 1.46 | 1.30 |
| Growth | +8.1% | −15.6% | −11.0% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating margin | 15.0% | 15.6% | 16.0% | 15.4% |
| Net margin | 9.7% | 9.8% | 8.8% | 7.7% |
| Free cash flow margin | 13.2% | 9.2% | 11.1% | 9.1% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | 274.3 | 234.3 | 274.7 | 279.4 |
| Capital expenditure | −46.0 | −65.0 | −64.3 | −82.3 |
| Free cash flow | 228.4 | 169.4 | 210.4 | 197.1 |
| Growth | −25.8% | +24.2% | −6.3% | |
| Buybacks | 0.0 | 0.0 | −15.4 | −22.4 |
| Dividends paid | 0.0 | 0.0 | −8.0 | −32.1 |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 37.7 | 31.4 | 183.3 | 79.9 |
| Shareholders’ equity | 979.3 | 1,161.0 | 275.7 | 393.3 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|
| Assets | ||||
| 37.7 | 31.4 | 183.3 | 79.9 | |
| n/a | 216.2 | 217.7 | 257.9 | |
| n/a | 178.4 | n/a | n/a | |
| 1,225.9 | 1,229.7 | 1,234.7 | 1,479.2 | |
| 2,297.2 | 2,333.6 | 2,521.2 | 2,858.4 | |
| Growth | +1.6% | +8.0% | +13.4% | |
| Liabilities | ||||
| n/a | 1,156.1 | 2,222.4 | 2,438.0 | |
| Equity | ||||
| n/a | 685.3 | 13.6 | 146.4 | |
| 979.3 | 1,161.0 | 275.7 | 393.3 | |
| Growth | +18.5% | −76.3% | +42.7% | |
| Per share and net cash | ||||
| n/a | n/a | 128.1 | 128.6 | |
| calc | n/a | n/a | 2.15 | 3.06 |
Lines marked calc are worked out here from filed figures; point at one for how.