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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 34.9% | 33.5% | 33.3% | 32.6% | 34.7% | 34.7% | 33.8% | 33.8% | 35.5% | 35.5% | |
| 11.8% | 9.5% | 10.2% | 9.7% | 10.5% | 11.4% | 12.6% | 12.7% | 12.1% | 12.6% | |
| 11.0% | 9.3% | 9.3% | 8.9% | 9.9% | 11.4% | 11.5% | 11.7% | 11.5% | 9.1% | |
| 8.3% | 6.9% | 8.2% | 7.3% | 8.1% | 9.3% | 9.2% | 9.4% | 8.9% | 6.9% | |
| 8.0% | 3.0% | 8.2% | 11.9% | 15.2% | 6.0% | 2.9% | 13.3% | 10.9% | 9.1% | |
| Spending | ||||||||||
| 2.3% | 1.8% | 1.7% | 1.6% | 1.7% | 1.0% | 0.8% | 0.9% | 1.1% | 0.9% | |
| 23.2% | 23.6% | 23.0% | 22.7% | 24.1% | 23.2% | 21.1% | 21.0% | 23.3% | 22.8% | |
| 4.1% | 3.0% | 1.7% | 1.7% | 1.8% | 1.8% | 2.1% | 2.0% | 2.1% | 2.1% | |
| 23.8% | 24.9% | 12.4% | 17.8% | 18.2% | 18.3% | 19.7% | 19.6% | 21.7% | 23.6% | |
| Returns | ||||||||||
| 12.8% | 11.2% | 14.4% | 12.0% | 11.8% | 16.3% | 17.5% | 16.0% | 14.2% | 11.1% | |
| 7.6% | 6.6% | 9.0% | 8.0% | 7.9% | 9.8% | 11.1% | 11.2% | 9.9% | 7.6% | |
| Balance and payout | ||||||||||
| 24.3% | 26.0% | 21.4% | 29.0% | 29.5% | 21.7% | 19.7% | 21.6% | 26.0% | 34.0% | |
| 34.8% | 71.9% | 53.6% | 24.7% | 26.0% | 59.6% | 129.6% | 31.0% | 49.1% | 111.4% | |