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 | 1,143.4 | 1,102.9 | 1,135.7 | 1,326.9 | 1,448.3 | 1,300.4 | 1,445.8 | 1,609.6 | 1,632.1 | 1,800.7 |
| Growth | −3.5% | +3.0% | +16.8% | +9.1% | −10.2% | +11.2% | +11.3% | +1.4% | +10.3% | |
| Operating income | 335.7 | 341.5 | 330.3 | 347.9 | 418.2 | 366.3 | 336.8 | 387.5 | 361.5 | 513.9 |
| Net income | 208.9 | 291.3 | 220.3 | 272.3 | 326.4 | 270.3 | 239.5 | 299.0 | 268.3 | 403.3 |
| Growth | +39.5% | −24.4% | +23.6% | +19.8% | −17.2% | −11.4% | +24.8% | −10.3% | +50.3% | |
| EPS, diluted | n/a | n/a | 2.18 | 2.69 | 3.23 | 2.75 | 2.65 | 3.40 | 3.23 | 5.13 |
| Growth | +23.4% | +20.1% | −14.9% | −3.6% | +28.3% | −5.0% | +58.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 29.4% | 31.0% | 29.1% | 26.2% | 28.9% | 28.2% | 23.3% | 24.1% | 22.1% | 28.5% |
| Net margin | 18.3% | 26.4% | 19.4% | 20.5% | 22.5% | 20.8% | 16.6% | 18.6% | 16.4% | 22.4% |
| Free cash flow margin | 22.1% | 34.2% | 16.6% | 24.1% | 24.8% | 12.3% | 22.1% | 18.9% | 21.0% | 16.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 265.7 | 387.4 | 206.3 | 334.9 | 373.2 | 170.4 | 323.9 | 311.8 | 346.6 | 297.3 |
| Capital expenditure | −12.8 | −9.8 | −17.3 | −15.0 | −13.5 | −10.4 | −4.4 | −7.9 | −4.0 | −2.8 |
| Free cash flow | 252.8 | 377.6 | 189.0 | 319.9 | 359.7 | 160.0 | 319.6 | 303.9 | 342.5 | 294.6 |
| Growth | +49.3% | −49.9% | +69.2% | +12.5% | −55.5% | +99.8% | −4.9% | +12.7% | −14.0% | |
| Buybacks | −81.8 | −48.6 | −29.2 | −15.7 | −66.8 | −228.3 | −218.1 | −177.1 | −137.6 | −262.8 |
| Dividends paid | −205.5 | −101.5 | −106.9 | −109.1 | −207.8 | −105.8 | −97.9 | −98.1 | −184.8 | −104.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 104.8 | 316.3 | 156.8 | 249.2 | 301.8 | 233.3 | 336.8 | 383.2 | 504.4 | 582.5 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 223.4 | 347.6 | 347.8 | 348.1 | 348.4 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | 10.0 | −10.8 | 35.3 | 156.3 | 234.2 |
| Shareholders’ equity | 594.8 | 761.2 | 857.1 | 1,041.3 | 1,137.0 | 1,114.0 | 1,045.7 | 1,128.3 | 1,095.2 | 1,196.9 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.20 | 0.33 | 0.31 | 0.32 | 0.29 |
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 | ||||||||||
| 104.8 | 316.3 | 156.8 | 249.2 | 301.8 | 233.3 | 336.8 | 383.2 | 504.4 | 582.5 | |
| 44.8 | 26.0 | 60.1 | 64.5 | 64.9 | 65.3 | 58.1 | n/a | n/a | n/a | |
| 39.3 | 37.7 | 53.2 | 51.7 | 52.6 | 47.0 | 35.7 | 30.7 | 25.6 | 24.8 | |
| 659.2 | 660.0 | 809.6 | 774.5 | 800.3 | 798.9 | 800.4 | 807.2 | 804.8 | 852.1 | |
| 1,155.1 | 1,231.4 | 1,543.7 | 1,880.1 | 2,060.8 | 2,018.2 | 2,020.5 | 2,101.8 | 2,084.7 | 2,229.3 | |
| Growth | +6.6% | +25.4% | +21.8% | +9.6% | −2.1% | +0.1% | +4.0% | −0.8% | +6.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 223.4 | 347.6 | 347.8 | 348.1 | 348.4 | |
| calc | n/a | n/a | n/a | n/a | n/a | 223.4 | 347.6 | 347.8 | 348.1 | 348.4 |
| 528.0 | 440.0 | 504.0 | 626.8 | 686.9 | 841.0 | 913.0 | 947.7 | 934.0 | 965.9 | |
| Equity | ||||||||||
| 529.7 | 697.4 | 791.8 | 930.4 | 1,027.7 | 1,187.0 | 1,015.6 | 1,194.6 | 1,256.6 | 1,531.1 | |
| 594.8 | 761.2 | 857.1 | 1,041.3 | 1,137.0 | 1,114.0 | 1,045.7 | 1,128.3 | 1,095.2 | 1,196.9 | |
| Growth | +28.0% | +12.6% | +21.5% | +9.2% | −2.0% | −6.1% | +7.9% | −2.9% | +9.3% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | 10.0 | −10.8 | 35.3 | 156.3 | 234.2 |
Lines marked calc are worked out here from filed figures; point at one for how.