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 | 458.3 | 576.5 | 719.4 | 867.6 | 955.2 | 1,028.5 | 1,000.8 | 1,109.8 | 1,242.9 | 1,260.9 |
| Growth | +25.8% | +24.8% | +20.6% | +10.1% | +7.7% | −2.7% | +10.9% | +12.0% | +1.5% | |
| Net income | 222.6 | 379.7 | 467.4 | 555.7 | 413.0 | 681.8 | 831.4 | 696.4 | 729.4 | 690.0 |
| Growth | +70.6% | +23.1% | +18.9% | −25.7% | +65.1% | +21.9% | −16.2% | +4.7% | −5.4% | |
| EPS, diluted | 2.41 | 3.99 | 4.77 | 5.66 | 3.88 | 6.11 | 7.72 | 6.50 | 6.85 | 6.90 |
| Growth | +65.6% | +19.5% | +18.7% | −31.4% | +57.5% | +26.4% | −15.8% | +5.4% | +0.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 48.6% | 65.9% | 65.0% | 64.1% | 43.2% | 66.3% | 83.1% | 62.8% | 58.7% | 54.7% |
| Free cash flow margin | 59.2% | 63.4% | 86.4% | 67.6% | 76.0% | 68.7% | 58.4% | 68.4% | 68.8% | 67.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 274.6 | 368.6 | 625.3 | 589.8 | 727.9 | 709.3 | 588.8 | 763.0 | 861.5 | 856.1 |
| Capital expenditure | −3.2 | −2.8 | −4.1 | −3.4 | −2.4 | −2.5 | −4.0 | −4.0 | −6.8 | −7.4 |
| Free cash flow | 271.4 | 365.8 | 621.3 | 586.4 | 725.5 | 706.8 | 584.8 | 759.0 | 854.8 | 848.7 |
| Growth | +34.8% | +69.8% | −5.6% | +23.7% | −2.6% | −17.3% | +29.8% | +12.6% | −0.7% | |
| Buybacks | −4.0 | −7.6 | −31.4 | −9.0 | −6.4 | −163.9 | −97.9 | −70.7 | −111.5 | −587.7 |
| Dividends paid | n/a | 0.0 | 0.0 | −29.3 | −69.4 | −77.7 | −92.1 | −106.2 | −118.0 | −122.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.5 | 43.5 | 64.9 | 71.4 | 102.8 | 81.5 | 81.2 | 141.8 | 131.5 | 123.0 |
| Shareholders’ equity | 1,343.8 | 1,940.4 | 2,365.7 | 2,984.8 | 3,862.6 | 4,236.1 | 4,462.3 | 5,102.6 | 5,603.7 | 5,756.7 |
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 | ||||||||||
| 27.5 | 43.5 | 64.9 | 71.4 | 102.8 | 81.5 | 81.2 | 141.8 | 131.5 | 123.0 | |
| 8.1 | 7.0 | 7.6 | 17.3 | 15.1 | 11.9 | 19.6 | 41.3 | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 50.0 | 48.8 | 48.8 | |
| 1,883.0 | 2,674.4 | 3,150.0 | 3,873.4 | 5,202.7 | 5,722.2 | 5,723.8 | 6,426.7 | 7,111.6 | 7,441.0 | |
| Growth | +42.0% | +17.8% | +23.0% | +34.3% | +10.0% | +0.0% | +12.3% | +10.7% | +4.6% | |
| Liabilities | ||||||||||
| 539.2 | 733.9 | 784.3 | 888.6 | 1,340.1 | 1,486.1 | 1,261.5 | 1,324.1 | 1,508.0 | 1,684.3 | |
| Equity | ||||||||||
| 436.3 | 815.1 | 1,282.4 | 1,808.5 | 2,151.5 | 2,754.8 | 3,493.1 | 4,081.6 | 4,691.1 | 5,257.4 | |
| 1,343.8 | 1,940.4 | 2,365.7 | 2,984.8 | 3,862.6 | 4,236.1 | 4,462.3 | 5,102.6 | 5,603.7 | 5,756.7 | |
| Growth | +44.4% | +21.9% | +26.2% | +29.4% | +9.7% | +5.3% | +14.3% | +9.8% | +2.7% | |
| Per share and net cash | ||||||||||
| 93.1 | 98.4 | 98.1 | 98.4 | 112.4 | 109.4 | 107.7 | 106.6 | 105.0 | 95.5 | |
| calc | 14.43 | 19.71 | 24.11 | 30.34 | 34.36 | 38.73 | 41.44 | 47.87 | 53.36 | 60.31 |
Lines marked calc are worked out here from filed figures; point at one for how.