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 | 389.5 | 407.1 | 453.9 | 487.4 | 510.6 | 589.8 | 618.4 | 694.7 | 845.5 | 931.8 |
| Growth | +4.5% | +11.5% | +7.4% | +4.8% | +15.5% | +4.9% | +12.3% | +21.7% | +10.2% | |
| Operating income | 107.1 | 86.1 | 125.1 | 144.5 | 141.4 | 196.5 | 157.4 | 136.2 | 165.7 | 186.4 |
| Net income | 75.0 | 55.1 | 86.3 | 103.5 | 104.4 | 161.1 | 239.0 | 79.7 | 112.6 | 141.6 |
| Growth | −26.6% | +56.7% | +19.9% | +0.9% | +54.3% | +48.3% | −66.6% | +41.3% | +25.7% | |
| EPS, diluted | 1.01 | 0.76 | 1.16 | 1.41 | 1.43 | 2.21 | 3.45 | 1.21 | 1.73 | 2.20 |
| Growth | −24.8% | +52.6% | +21.6% | +1.4% | +54.5% | +56.1% | −64.9% | +43.0% | +27.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 27.5% | 21.1% | 27.6% | 29.6% | 27.7% | 33.3% | 25.5% | 19.6% | 19.6% | 20.0% |
| Net margin | 19.3% | 13.5% | 19.0% | 21.2% | 20.5% | 27.3% | 38.6% | 11.5% | 13.3% | 15.2% |
| Free cash flow margin | 38.4% | 33.0% | 35.0% | 32.2% | 35.6% | 34.5% | 31.2% | 27.3% | 27.8% | 21.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 168.1 | 145.8 | 172.7 | 179.9 | 199.1 | 228.4 | 219.9 | 211.2 | 260.1 | 227.0 |
| Capital expenditure | −18.5 | −11.3 | −13.9 | −23.0 | −17.1 | −25.1 | −27.1 | −21.4 | −25.4 | −23.3 |
| Free cash flow | 149.6 | 134.5 | 158.8 | 156.9 | 182.0 | 203.3 | 192.8 | 189.8 | 234.7 | 203.7 |
| Growth | −10.1% | +18.1% | −1.2% | +16.0% | +11.7% | −5.2% | −1.6% | +23.7% | −13.2% | |
| Buybacks | −39.9 | −7.7 | −10.0 | −31.8 | −7.3 | −24.4 | −96.6 | −36.1 | −82.3 | −69.3 |
| Dividends paid | −29.7 | −21.8 | −7.3 | −14.4 | −14.4 | −14.4 | −13.8 | −13.0 | −12.9 | −12.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.9 | 50.4 | 70.0 | 111.0 | 202.6 | 257.9 | 185.3 | 295.6 | 273.6 | 306.0 |
| Total debt | 619.5 | 603.7 | 538.3 | 525.2 | 495.3 | 464.5 | 410.2 | 970.7 | 948.9 | 1,076.9 |
| Net cash (debt) | −567.5 | −553.3 | −468.3 | −414.2 | −292.6 | −206.7 | −225.0 | −675.1 | −675.3 | −770.9 |
| Shareholders’ equity | 104.7 | 144.1 | 211.5 | 267.2 | 337.7 | 466.2 | 471.5 | 594.3 | 472.5 | 621.6 |
| Debt to equity | 5.92 | 4.19 | 2.55 | 1.97 | 1.47 | 1.00 | 0.87 | 1.63 | 2.01 | 1.73 |
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 | ||||||||||
| 51.9 | 50.4 | 70.0 | 111.0 | 202.6 | 257.9 | 185.3 | 295.6 | 273.6 | 306.0 | |
| 77.8 | 83.3 | 100.3 | 106.8 | 95.7 | 113.3 | 111.5 | 126.5 | 137.5 | 164.4 | |
| 38.9 | 37.9 | 36.8 | 43.8 | 43.5 | 48.5 | 56.4 | 62.5 | 62.1 | 64.4 | |
| 371.0 | 398.6 | 394.6 | 399.5 | 397.7 | 393.3 | 423.4 | 791.7 | 726.9 | 892.0 | |
| 885.7 | 902.8 | 927.3 | 1,011.7 | 1,072.6 | 1,144.8 | 1,131.7 | 2,060.3 | 1,857.6 | 2,243.3 | |
| Growth | +1.9% | +2.7% | +9.1% | +6.0% | +6.7% | −1.1% | +82.0% | −9.8% | +20.8% | |
| Liabilities | ||||||||||
| 19.8 | 46.5 | 14.3 | 14.3 | 14.3 | 19.8 | 20.8 | 23.9 | 23.9 | 23.9 | |
| 599.7 | 557.3 | 524.1 | 510.9 | 481.0 | 444.8 | 389.5 | 946.8 | 925.1 | 1,053.0 | |
| calc | 619.5 | 603.7 | 538.3 | 525.2 | 495.3 | 464.5 | 410.2 | 970.7 | 948.9 | 1,076.9 |
| 777.5 | 754.8 | 711.7 | 740.1 | 730.2 | 674.5 | 657.0 | 1,424.9 | 1,338.4 | 1,529.3 | |
| Equity | ||||||||||
| 116.3 | 148.9 | 228.7 | 296.5 | 379.9 | 506.1 | 487.3 | 538.9 | 599.6 | 687.7 | |
| 104.7 | 144.1 | 211.5 | 267.2 | 337.7 | 466.2 | 471.5 | 594.3 | 472.5 | 621.6 | |
| Growth | +37.7% | +46.7% | +26.4% | +26.4% | +38.0% | +1.1% | +26.0% | −20.5% | +31.6% | |
| Per share and net cash | ||||||||||
| calc | −567.5 | −553.3 | −468.3 | −414.2 | −292.6 | −206.7 | −225.0 | −675.1 | −675.3 | −770.9 |
| 72.6 | 72.4 | 72.4 | 72.0 | 72.1 | 72.0 | 64.8 | 65.5 | 63.6 | 61.8 | |
| calc | 1.44 | 1.99 | 2.92 | 3.71 | 4.68 | 6.48 | 7.27 | 9.08 | 7.43 | 10.07 |
Lines marked calc are worked out here from filed figures; point at one for how.