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 | n/a | 558.9 | 597.9 | 643.9 | 679.2 | 822.6 | 1,009.6 | 1,050.3 | 1,066.2 | 1,123.1 |
| Growth | +7.0% | +7.7% | +5.5% | +21.1% | +22.7% | +4.0% | +1.5% | +5.3% | ||
| Operating income | 143.0 | 195.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 87.9 | 134.3 | 163.9 | 170.8 | 167.6 | 230.8 | 292.5 | 412.4 | 391.9 | 331.3 |
| Growth | +52.8% | +22.0% | +4.2% | −1.9% | +37.7% | +26.7% | +41.0% | −5.0% | −15.5% | |
| EPS, diluted | 0.45 | 0.74 | 0.88 | 0.88 | 0.85 | 1.09 | 1.29 | 1.82 | 1.72 | 1.46 |
| Growth | +64.4% | +18.9% | +0.0% | −3.4% | +28.2% | +18.3% | +41.1% | −5.5% | −15.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | 35.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | n/a | 24.0% | 27.4% | 26.5% | 24.7% | 28.1% | 29.0% | 39.3% | 36.8% | 29.5% |
| Free cash flow margin | n/a | 37.8% | 12.8% | 33.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 263.3 | 291.9 | 304.3 | 331.8 | 351.0 | 449.2 | 591.5 | 611.1 | 631.1 | 608.5 |
| Capital expenditure | n/a | −80.7 | −227.5 | −118.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | n/a | 211.3 | 76.8 | 213.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −63.6% | +177.9% | ||||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −31.9 |
| Dividends paid | −149.3 | −195.0 | −221.3 | −243.9 | −256.3 | −273.8 | −387.1 | −442.2 | −461.8 | −476.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 3.0 | 5.3 | 3.8 | 54.9 | 3.6 | 11.1 | 6.1 | 6.5 | 71.6 | 5.8 |
| Shareholders’ equity | 1,655.4 | 1,629.1 | 1,709.7 | 1,799.3 | 1,832.2 | 2,871.6 | 2,826.2 | 2,798.8 | 2,871.9 | 2,719.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 263.3 | 291.9 | 304.3 | 331.8 | 351.0 | 449.2 | 591.5 | 611.1 | 631.1 | 608.5 | |
| Growth | +10.9% | +4.3% | +9.0% | +5.8% | +28.0% | +31.7% | +3.3% | +3.3% | −3.6% | |
| 161.9 | 145.7 | 143.4 | 163.5 | 156.6 | 232.0 | 314.5 | 205.4 | 209.8 | 263.1 | |
| Investment | ||||||||||
| n/a | −80.7 | −227.5 | −118.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | n/a | 211.3 | 76.8 | 213.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −63.6% | +177.9% | ||||||||
| calc | n/a | 1.16 | 0.41 | 1.11 | n/a | n/a | n/a | n/a | n/a | n/a |
| −559.3 | −150.3 | −322.3 | −375.7 | −511.4 | −1,852.7 | −48.8 | −93.8 | −174.0 | −571.3 | |
| Financing | ||||||||||
| 219.4 | −143.3 | 15.2 | 95.9 | 108.2 | 1,410.6 | −547.1 | −518.0 | −387.7 | −104.6 | |
| −149.3 | −195.0 | −221.3 | −243.9 | −256.3 | −273.8 | −387.1 | −442.2 | −461.8 | −476.3 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −31.9 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.