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 | 253.0 | 274.2 | 300.4 | 331.4 | 363.0 | 409.5 | 487.0 | 570.6 | 640.2 | 721.3 |
| Growth | +8.3% | +9.6% | +10.3% | +9.5% | +12.8% | +18.9% | +17.2% | +12.2% | +12.7% | |
| Operating income | 87.4 | 95.2 | 108.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 96.1 | 83.6 | 88.6 | 123.3 | 108.4 | n/a | n/a | n/a | n/a | n/a |
| Growth | −13.0% | +6.0% | +39.2% | −12.1% | ||||||
| EPS, diluted | 2.93 | 2.44 | 2.49 | 3.24 | 2.76 | 3.90 | 4.36 | 4.42 | 4.66 | 4.87 |
| Growth | −16.7% | +2.0% | +30.1% | −14.8% | +41.3% | +11.8% | +1.4% | +5.4% | +4.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 34.5% | 34.7% | 36.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 38.0% | 30.5% | 29.5% | 37.2% | 29.9% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 138.9 | 155.0 | 164.7 | 195.9 | 196.3 | 256.5 | 316.5 | 338.2 | 416.6 | 480.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.5 | 0.0 | 0.4 | 0.2 | 0.0 | 4.4 | 0.1 | 40.3 | 17.5 | 1.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,674.8 | 1,503.6 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1,634.6 | −1,486.0 | n/a |
| Shareholders’ equity | 637.7 | 749.5 | 903.1 | 1,200.6 | 1,269.6 | 1,570.1 | 1,953.0 | 2,608.3 | 3,292.2 | 3,496.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.64 | 0.46 | n/a |
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 | ||||||||||
| 0.5 | 0.0 | 0.4 | 0.2 | 0.0 | 4.4 | 0.1 | 40.3 | 17.5 | 1.0 | |
| 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | 1.0 | |
| 1,825.8 | 1,953.2 | 2,131.7 | 2,546.1 | 2,720.8 | 3,215.3 | 4,035.8 | 4,519.2 | 5,077.5 | 5,431.8 | |
| Growth | +7.0% | +9.1% | +19.4% | +6.9% | +18.2% | +25.5% | +12.0% | +12.4% | +7.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,674.8 | 1,503.6 | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,674.8 | 1,503.6 | n/a |
| 1,183.9 | 1,202.1 | 1,227.0 | 1,343.7 | 1,450.3 | 1,643.9 | 2,082.4 | 1,910.6 | 1,784.9 | 1,935.2 | |
| Equity | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 334.9 | n/a | n/a | n/a | |
| 637.7 | 749.5 | 903.1 | 1,200.6 | 1,269.6 | 1,570.1 | 1,953.0 | 2,608.3 | 3,292.2 | 3,496.2 | |
| Growth | +17.5% | +20.5% | +32.9% | +5.8% | +23.7% | +24.4% | +33.6% | +26.2% | +6.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1,634.6 | −1,486.0 | n/a |
| 33.3 | 34.8 | 36.5 | 38.9 | 39.7 | 41.3 | 43.6 | 47.7 | 51.8 | 53.3 | |
| calc | 19.13 | 21.56 | 24.74 | 30.84 | 32.00 | 38.04 | 44.82 | 54.68 | 63.52 | 65.53 |
Lines marked calc are worked out here from filed figures; point at one for how.