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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 274.6 | 368.6 | 625.3 | 589.8 | 727.9 | 709.3 | 588.8 | 763.0 | 861.5 | 856.1 | |
| Growth | +34.2% | +69.7% | −5.7% | +23.4% | −2.6% | −17.0% | +29.6% | +12.9% | −0.6% | |
| 4.1 | 3.9 | 3.4 | 3.8 | 3.3 | 3.4 | 3.0 | 4.5 | 5.8 | 5.2 | |
| Investment | ||||||||||
| −3.2 | −2.8 | −4.1 | −3.4 | −2.4 | −2.5 | −4.0 | −4.0 | −6.8 | −7.4 | |
| calc | 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% | |
| calc | 2.94 | 3.84 | 6.34 | 5.97 | 6.82 | 6.34 | 5.43 | 7.08 | 8.02 | 8.48 |
| −365.3 | −690.1 | −546.9 | −545.1 | −1,154.4 | −583.2 | −398.9 | −525.6 | −706.9 | −154.7 | |
| Financing | ||||||||||
| 93.7 | 337.6 | −57.0 | −38.4 | 458.0 | −147.4 | −190.2 | −176.9 | −164.9 | −709.7 | |
| n/a | 0.0 | 0.0 | −29.3 | −69.4 | −77.7 | −92.1 | −106.2 | −118.0 | −122.1 | |
| −4.0 | −7.6 | −31.4 | −9.0 | −6.4 | −163.9 | −97.9 | −70.7 | −111.5 | −587.7 | |
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.