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 | 949.9 | 1,124.9 | 1,298.1 | 1,314.6 | 1,247.3 | 1,661.9 | 2,043.7 | 2,065.1 | 2,021.3 | 2,131.3 |
| Growth | +18.4% | +15.4% | +1.3% | −5.1% | +33.2% | +23.0% | +1.0% | −2.1% | +5.4% | |
| Operating income | 112.1 | 107.2 | 132.0 | 127.1 | 130.5 | 189.2 | 257.2 | 262.4 | 243.6 | 269.0 |
| Net income | 78.7 | 78.2 | 105.9 | 95.5 | 100.5 | 153.9 | 187.3 | 193.3 | 180.3 | 147.1 |
| Growth | −0.7% | +35.4% | −9.8% | +5.2% | +53.2% | +21.8% | +3.2% | −6.7% | −18.4% | |
| EPS, diluted | 1.65 | 1.65 | 2.23 | 2.03 | 2.14 | 3.25 | 3.97 | 4.11 | 3.86 | 3.22 |
| Growth | +0.0% | +35.2% | −9.0% | +5.4% | +51.9% | +22.2% | +3.5% | −6.1% | −16.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.9% | 33.5% | 33.3% | 32.6% | 34.7% | 34.7% | 33.8% | 33.8% | 35.5% | 35.5% |
| Operating margin | 11.8% | 9.5% | 10.2% | 9.7% | 10.5% | 11.4% | 12.6% | 12.7% | 12.1% | 12.6% |
| Net margin | 8.3% | 6.9% | 8.2% | 7.3% | 8.1% | 9.3% | 9.2% | 9.4% | 8.9% | 6.9% |
| Free cash flow margin | 8.0% | 3.0% | 8.2% | 11.9% | 15.2% | 6.0% | 2.9% | 13.3% | 10.9% | 9.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 115.4 | 66.8 | 128.4 | 177.7 | 211.9 | 129.8 | 101.7 | 315.7 | 261.4 | 238.9 |
| Capital expenditure | −39.1 | −33.5 | −22.4 | −21.9 | −22.9 | −30.1 | −41.9 | −41.4 | −41.7 | −45.3 |
| Free cash flow | 76.2 | 33.3 | 106.0 | 155.8 | 189.0 | 99.6 | 59.8 | 274.3 | 219.7 | 193.5 |
| Growth | −56.4% | +218.6% | +47.0% | +21.3% | −47.3% | −40.0% | +358.9% | −19.9% | −11.9% | |
| Buybacks | −7.4 | −3.6 | −34.2 | −10.7 | −19.6 | −25.9 | −40.5 | −43.3 | −61.0 | −165.6 |
| Dividends paid | −19.1 | −20.3 | −22.6 | −27.7 | −29.7 | −33.4 | −37.0 | −41.7 | −46.9 | −50.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 104.3 | 67.2 | 59.2 | 64.4 | 130.8 | 40.5 | 45.8 | 85.0 | 220.5 | 99.7 |
| Shareholders’ equity | 613.4 | 700.7 | 733.9 | 796.5 | 847.8 | 946.5 | 1,067.9 | 1,206.7 | 1,266.1 | 1,322.6 |
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 | ||||||||||
| 115.4 | 66.8 | 128.4 | 177.7 | 211.9 | 129.8 | 101.7 | 315.7 | 261.4 | 238.9 | |
| Growth | −42.1% | +92.4% | +38.3% | +19.2% | −38.7% | −21.6% | +210.5% | −17.2% | −8.6% | |
| 35.5 | 38.5 | 38.6 | 37.0 | 36.5 | 44.6 | 50.4 | 52.3 | 56.1 | 62.9 | |
| Investment | ||||||||||
| −39.1 | −33.5 | −22.4 | −21.9 | −22.9 | −30.1 | −41.9 | −41.4 | −41.7 | −45.3 | |
| calc | 76.2 | 33.3 | 106.0 | 155.8 | 189.0 | 99.6 | 59.8 | 274.3 | 219.7 | 193.5 |
| Growth | −56.4% | +218.6% | +47.0% | +21.3% | −47.3% | −40.0% | +358.9% | −19.9% | −11.9% | |
| calc | 1.63 | 0.71 | 2.26 | 3.33 | 4.05 | 2.12 | 1.27 | 5.85 | 4.72 | 4.25 |
| n/a | −84.7 | −66.3 | −41.8 | −78.8 | −264.8 | −43.1 | −74.3 | −45.6 | −157.1 | |
| Financing | ||||||||||
| −51.7 | −22.6 | −66.8 | −126.6 | −66.6 | 50.9 | −48.5 | −192.2 | −74.1 | −197.3 | |
| −19.1 | −20.3 | −22.6 | −27.7 | −29.7 | −33.4 | −37.0 | −41.7 | −46.9 | −50.0 | |
| −7.4 | −3.6 | −34.2 | −10.7 | −19.6 | −25.9 | −40.5 | −43.3 | −61.0 | −165.6 | |
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.