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 | 1,654.9 | 1,598.3 | 1,754.6 | 2,036.5 | 2,387.4 | 2,627.5 | 3,025.5 | 3,708.1 | 4,237.5 | 5,032.1 |
| Growth | −3.4% | +9.8% | +16.1% | +17.2% | +10.1% | +15.1% | +22.6% | +14.3% | +18.8% | |
| Operating income | 91.8 | 43.2 | 84.9 | 129.2 | 223.2 | 260.5 | 296.8 | 255.4 | 358.3 | 425.3 |
| Net income | 50.0 | 40.5 | 92.4 | 110.5 | 170.5 | 194.7 | 224.7 | 209.4 | 298.0 | 344.0 |
| Growth | −19.0% | +128.2% | +19.7% | +54.2% | +14.2% | +15.4% | −6.8% | +42.3% | +15.4% | |
| EPS, diluted | 0.96 | 0.77 | 1.70 | 1.97 | 3.06 | 3.42 | 3.95 | 3.65 | 5.12 | 5.84 |
| Growth | −19.8% | +120.8% | +15.9% | +55.3% | +11.8% | +15.5% | −7.6% | +40.3% | +14.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.6% | 2.7% | 4.8% | 6.3% | 9.3% | 9.9% | 9.8% | 6.9% | 8.5% | 8.5% |
| Net margin | 3.0% | 2.5% | 5.3% | 5.4% | 7.1% | 7.4% | 7.4% | 5.6% | 7.0% | 6.8% |
| Free cash flow margin | 0.5% | 1.6% | 9.1% | 5.9% | 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 | 73.9 | 79.5 | 210.3 | 192.2 | 373.4 | 275.7 | 272.5 | 376.7 | 347.2 | 564.3 |
| Capital expenditure | −65.7 | −54.1 | −50.9 | −71.5 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 8.2 | 25.5 | 159.4 | 120.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +211.0% | +526.0% | −24.3% | |||||||
| Buybacks | −30.0 | −7.3 | 0.0 | −6.4 | −25.0 | −10.1 | −29.9 | 0.0 | 0.0 | −20.0 |
| Dividends paid | −8.2 | −8.7 | −9.4 | −10.2 | −10.8 | −11.5 | −12.2 | −12.9 | −13.7 | −14.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 57.7 | 42.3 | 31.0 | 59.2 | 236.6 | 262.2 | 316.3 | 509.6 | 464.6 | 503.9 |
| Total debt | 283.6 | 312.9 | 243.2 | 333.1 | 120.6 | 156.6 | 153.2 | 149.4 | 145.7 | 141.8 |
| Net cash (debt) | −225.9 | −270.6 | −212.2 | −273.9 | 116.0 | 105.6 | 163.1 | 360.2 | 318.9 | 362.1 |
| Shareholders’ equity | 456.4 | 492.4 | 590.9 | 654.2 | 818.1 | 1,020.8 | 1,247.3 | 1,491.9 | 1,837.1 | 2,231.7 |
| Debt to equity | 0.62 | 0.64 | 0.41 | 0.51 | 0.15 | 0.15 | 0.12 | 0.10 | 0.08 | 0.06 |
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 | ||||||||||
| 57.7 | 42.3 | 31.0 | 59.2 | 236.6 | 262.2 | 316.3 | 509.6 | 464.6 | 503.9 | |
| 244.4 | 265.1 | 251.9 | 309.0 | 305.1 | 328.7 | 408.4 | 485.0 | 569.9 | 637.0 | |
| 484.5 | 537.1 | 608.4 | 767.6 | 778.2 | 888.4 | 992.0 | 1,090.8 | 1,291.4 | 1,696.9 | |
| 46.0 | 53.1 | 49.6 | 54.5 | 54.5 | 60.5 | 76.9 | 76.9 | 98.0 | 98.0 | |
| 1,001.0 | 1,102.4 | 1,182.0 | 2,361.9 | 2,545.6 | 2,850.6 | 3,452.0 | 4,177.5 | 4,669.4 | 5,463.0 | |
| Growth | +10.1% | +7.2% | +99.8% | +7.8% | +12.0% | +21.1% | +21.0% | +11.8% | +17.0% | |
| Liabilities | ||||||||||
| 8.1 | 9.9 | 10.1 | 2.7 | 3.0 | 3.8 | 3.9 | 4.0 | 4.1 | 4.2 | |
| 275.5 | 303.0 | 233.1 | 330.4 | 117.6 | 152.9 | 149.3 | 145.5 | 141.6 | 137.5 | |
| calc | 283.6 | 312.9 | 243.2 | 333.1 | 120.6 | 156.6 | 153.2 | 149.4 | 145.7 | 141.8 |
| 540.5 | 602.4 | 579.6 | 1,705.8 | 1,727.4 | 1,828.9 | 2,203.2 | 2,680.2 | 2,828.9 | 3,228.1 | |
| Equity | ||||||||||
| 235.0 | 264.7 | 344.9 | 391.5 | 551.1 | 734.0 | 946.3 | 1,142.7 | 1,426.8 | 1,756.1 | |
| 456.4 | 492.4 | 590.9 | 654.2 | 818.1 | 1,020.8 | 1,247.3 | 1,491.9 | 1,837.1 | 2,231.7 | |
| Growth | +7.9% | +20.0% | +10.7% | +25.1% | +24.8% | +22.2% | +19.6% | +23.1% | +21.5% | |
| Per share and net cash | ||||||||||
| calc | −225.9 | −270.6 | −212.2 | −273.9 | 116.0 | 105.6 | 163.1 | 360.2 | 318.9 | 362.1 |
| 50.8 | 51.4 | 52.6 | 53.5 | 54.6 | 55.2 | 55.7 | 56.6 | 57.4 | 58.1 | |
| calc | 8.98 | 9.59 | 11.24 | 12.23 | 14.98 | 18.50 | 22.41 | 26.36 | 31.98 | 38.42 |
Lines marked calc are worked out here from filed figures; point at one for how.