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 | 498.9 | 449.6 | 490.3 | 479.6 | 488.2 | 570.0 | 680.7 | 670.6 | 787.2 | 930.0 |
| Growth | −9.9% | +9.0% | −2.2% | +1.8% | +16.7% | +19.4% | −1.5% | +17.4% | +18.1% | |
| Operating income | 86.0 | 89.7 | 94.8 | 106.3 | 112.7 | 131.1 | 142.9 | 150.8 | 228.2 | 255.9 |
| Net income | 44.7 | 58.1 | 56.6 | 65.2 | 71.5 | 83.5 | 89.8 | 87.2 | 118.6 | 140.3 |
| Growth | +30.1% | −2.7% | +15.2% | +9.7% | +16.7% | +7.6% | −2.9% | +36.0% | +18.3% | |
| EPS, diluted | 2.86 | 3.55 | 3.45 | 3.96 | 4.26 | 4.73 | 5.04 | 4.73 | 5.26 | 5.97 |
| Growth | +24.1% | −2.8% | +14.8% | +7.6% | +11.0% | +6.6% | −6.2% | +11.2% | +13.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.2% | 20.0% | 19.3% | 22.2% | 23.1% | 23.0% | 21.0% | 22.5% | 29.0% | 27.5% |
| Net margin | 9.0% | 12.9% | 11.5% | 13.6% | 14.6% | 14.6% | 13.2% | 13.0% | 15.1% | 15.1% |
| Free cash flow margin | −13.2% | −14.5% | −25.1% | −17.0% | −1.4% | −6.4% | 4.5% | 2.2% | −14.7% | −23.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 104.1 | 110.1 | 117.4 | 103.0 | 158.9 | 150.5 | 158.9 | 203.5 | 239.4 | 233.7 |
| Capital expenditure | −169.9 | −175.3 | −240.4 | −184.7 | −165.5 | −186.9 | −128.3 | −188.6 | −355.3 | −448.6 |
| Free cash flow | −65.7 | −65.2 | −123.0 | −81.8 | −6.6 | −36.4 | 30.6 | 14.9 | −115.9 | −214.9 |
| Growth | −51.3% | −877.9% | ||||||||
| Buybacks | n/a | n/a | −0.7 | −0.7 | 22.6 | 15.9 | 4.5 | n/a | n/a | n/a |
| Dividends paid | −17.5 | −19.9 | −22.0 | −24.7 | −27.2 | −31.5 | −35.2 | −40.0 | −54.2 | −60.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.2 | 5.6 | 6.1 | 7.0 | 3.5 | 5.0 | 6.2 | 4.9 | 7.9 | 1.8 |
| Total debt | 149.1 | 206.8 | 328.0 | 485.8 | 522.1 | 567.9 | 599.9 | 1,205.6 | 1,287.2 | 1,461.7 |
| Net cash (debt) | −144.9 | −201.2 | −321.9 | −478.8 | −518.6 | −562.9 | −593.7 | −1,200.7 | −1,279.3 | −1,459.9 |
| Shareholders’ equity | 446.1 | 486.3 | 518.4 | 561.6 | 697.1 | 774.2 | 832.7 | 1,246.1 | 1,390.2 | 1,598.5 |
| Debt to equity | 0.33 | 0.43 | 0.63 | 0.87 | 0.75 | 0.73 | 0.72 | 0.97 | 0.93 | 0.91 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 17.2% | 20.0% | 19.3% | 22.2% | 23.1% | 23.0% | 21.0% | 22.5% | 29.0% | 27.5% | |
| 14.6% | 16.7% | 15.9% | 17.1% | 19.3% | 19.8% | 18.2% | 17.2% | 20.6% | 20.8% | |
| 9.0% | 12.9% | 11.5% | 13.6% | 14.6% | 14.6% | 13.2% | 13.0% | 15.1% | 15.1% | |
| −13.2% | −14.5% | −25.1% | −17.0% | −1.4% | −6.4% | 4.5% | 2.2% | −14.7% | −23.1% | |
| Spending | ||||||||||
| 34.0% | 39.0% | 49.0% | 38.5% | 33.9% | 32.8% | 18.8% | 28.1% | 45.1% | 48.2% | |
| 38.8% | 19.6% | 27.0% | 25.7% | 25.0% | 25.9% | 27.3% | 24.4% | 26.7% | 27.3% | |
| Returns | ||||||||||
| 10.0% | 12.0% | 10.9% | 11.6% | 10.3% | 10.8% | 10.8% | 7.0% | 8.5% | 8.8% | |
| 3.6% | 4.1% | 3.3% | 3.7% | 3.7% | 3.9% | 4.1% | 2.6% | 3.3% | 3.5% | |
| Balance and payout | ||||||||||
| 0.33 | 0.43 | 0.63 | 0.87 | 0.75 | 0.73 | 0.72 | 0.97 | 0.93 | 0.91 | |
| 39.1% | 34.3% | 39.0% | 37.9% | 38.0% | 37.8% | 39.2% | 45.9% | 45.7% | 43.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 100.2% | 268.5% | n/a | n/a | |