Closing prices at the end of each trading day, from 28 Oct 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 | 2,699.3 | 2,854.4 | 2,849.7 | 3,746.4 |
| Growth | +5.7% | −0.2% | +31.5% | |
| Operating income | 164.6 | 190.5 | 189.9 | 264.8 |
| Net income | 124.8 | 137.2 | 143.4 | 201.8 |
| Growth | +10.0% | +4.5% | +40.7% | |
| EPS, diluted | 2.45 | 2.69 | 2.81 | 3.95 |
| Growth | +9.8% | +4.5% | +40.6% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Gross margin | 10.2% | 11.3% | 11.9% | 12.1% |
| Operating margin | 6.1% | 6.7% | 6.7% | 7.1% |
| Net margin | 4.6% | 4.8% | 5.0% | 5.4% |
| Free cash flow margin | −2.3% | 4.8% | 4.0% | 2.4% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Operating cash flow | −25.5 | 171.3 | 163.4 | 156.8 |
| Capital expenditure | −35.8 | −35.6 | −48.3 | −66.8 |
| Free cash flow | −61.3 | 135.7 | 115.1 | 90.0 |
| Growth | −15.2% | −21.8% |
| FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|
| Cash | 2.1 | 1.6 | 86.0 | 170.5 |
| Total debt | n/a | 168.5 | 295.6 | 281.5 |
| Net cash (debt) | n/a | −167.0 | −209.6 | −111.0 |
| Shareholders’ equity | 382.2 | 448.9 | 422.6 | 629.8 |
| Debt to equity | n/a | 0.38 | 0.70 | 0.45 |
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 |
|---|---|---|---|---|
| Margins | ||||
| 10.2% | 11.3% | 11.9% | 12.1% | |
| 6.1% | 6.7% | 6.7% | 7.1% | |
| 5.9% | 6.2% | 6.3% | 6.9% | |
| 4.6% | 4.8% | 5.0% | 5.4% | |
| −2.3% | 4.8% | 4.0% | 2.4% | |
| Spending | ||||
| 4.1% | 4.6% | 5.2% | 5.1% | |
| 1.3% | 1.2% | 1.7% | 1.8% | |
| 25.5% | 25.5% | 27.4% | 28.0% | |
| Returns | ||||
| 32.6% | 30.6% | 33.9% | 32.0% | |
| n/a | 13.0% | 11.1% | 11.7% | |
| Balance and payout | ||||
| n/a | 0.38 | 0.70 | 0.45 | |
| n/a | 57.4% | 67.2% | 63.6% | |