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 | 707.9 | 898.5 | 1,089.5 | 1,221.3 | 1,130.8 | 1,213.2 | 1,434.8 | 1,722.7 | 1,861.5 | 2,180.5 |
| Growth | +26.9% | +21.3% | +12.1% | −7.4% | +7.3% | +18.3% | +20.1% | +8.1% | +17.1% | |
| Operating income | 60.8 | 73.6 | 121.5 | 147.1 | 131.4 | 130.7 | 160.8 | 224.5 | 281.4 | 340.9 |
| Net income | 43.8 | 61.6 | 94.0 | 108.5 | 96.2 | 100.6 | 120.4 | 157.4 | 216.3 | 246.6 |
| Growth | +40.6% | +52.6% | +15.4% | −11.3% | +4.6% | +19.7% | +30.7% | +37.4% | +14.0% | |
| EPS, diluted | 0.71 | 1.02 | 1.54 | 1.76 | 1.56 | 1.63 | 1.97 | 2.56 | 3.50 | 4.01 |
| Growth | +43.7% | +51.0% | +14.3% | −11.4% | +4.5% | +20.9% | +29.9% | +36.7% | +14.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 25.9% | 24.6% | 25.9% | 26.4% | 26.0% | 23.8% | 24.0% | 26.1% | 28.6% | 28.9% |
| Operating margin | 8.6% | 8.2% | 11.2% | 12.0% | 11.6% | 10.8% | 11.2% | 13.0% | 15.1% | 15.6% |
| Net margin | 6.2% | 6.9% | 8.6% | 8.9% | 8.5% | 8.3% | 8.4% | 9.1% | 11.6% | 11.3% |
| Free cash flow margin | 2.6% | 7.2% | 7.2% | 5.5% | 9.4% | 5.3% | 1.3% | 9.5% | 10.2% | 10.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.7 | 72.8 | 92.8 | 103.1 | 136.2 | 101.8 | 71.8 | 194.4 | 231.3 | 254.7 |
| Capital expenditure | −6.1 | −8.0 | −14.1 | −35.4 | −29.7 | −37.4 | −53.0 | −30.3 | −40.6 | −27.6 |
| Free cash flow | 18.6 | 64.8 | 78.7 | 67.7 | 106.5 | 64.4 | 18.8 | 164.1 | 190.7 | 227.1 |
| Growth | +248.4% | +21.5% | −14.0% | +57.3% | −39.5% | −70.8% | +772.9% | +16.2% | +19.1% | |
| Buybacks | −37.8 | 0.0 | −1.2 | −1.0 | −13.7 | −15.4 | −16.1 | −5.5 | −6.7 | −39.7 |
| Dividends paid | −16.9 | −16.8 | −18.7 | −19.3 | −19.4 | −22.0 | −21.8 | −23.8 | −29.3 | −34.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.7 | 37.5 | 37.4 | 31.6 | 81.7 | 40.5 | 47.5 | 61.0 | 91.1 | 63.7 |
| Total debt | n/a | 277.0 | 209.4 | 219.9 | 209.4 | 280.7 | 361.8 | 301.3 | 217.9 | 0.0 |
| Net cash (debt) | n/a | −239.5 | −172.0 | −188.3 | −127.7 | −240.2 | −314.3 | −240.3 | −126.8 | 63.7 |
| Shareholders’ equity | 394.1 | 457.4 | 530.1 | 641.6 | 702.1 | 784.0 | 860.9 | 1,001.9 | 1,186.1 | 1,382.0 |
| Debt to equity | n/a | 0.61 | 0.40 | 0.34 | 0.30 | 0.36 | 0.42 | 0.30 | 0.18 | 0.00 |
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 | ||||||||||
| 50.7 | 37.5 | 37.4 | 31.6 | 81.7 | 40.5 | 47.5 | 61.0 | 91.1 | 63.7 | |
| 81.3 | 118.2 | 124.4 | 134.2 | 127.0 | 136.0 | 173.8 | 186.2 | 196.4 | 292.2 | |
| 120.1 | 137.2 | 157.3 | 182.9 | 185.0 | 229.1 | 292.7 | 303.4 | 331.0 | 471.6 | |
| 42.9 | 60.1 | 62.0 | 91.9 | 106.9 | 141.9 | 179.3 | 190.8 | 218.9 | 274.6 | |
| 236.5 | 377.3 | 375.1 | 388.8 | 394.2 | 432.2 | 453.4 | 472.7 | 477.7 | 619.8 | |
| 643.2 | 992.3 | 1,023.8 | 1,165.5 | 1,208.8 | 1,366.1 | 1,524.3 | 1,620.5 | 1,765.2 | 2,392.6 | |
| Growth | +54.3% | +3.2% | +13.8% | +3.7% | +13.0% | +11.6% | +6.3% | +8.9% | +35.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.8 | 3.9 | 7.0 | 0.0 | |
| n/a | 277.0 | 209.4 | 219.9 | 209.4 | 280.7 | 361.0 | 297.4 | 210.9 | n/a | |
| calc | n/a | 277.0 | 209.4 | 219.9 | 209.4 | 280.7 | 361.8 | 301.3 | 217.9 | 0.0 |
| 249.1 | 534.9 | 493.7 | 523.9 | 506.7 | 582.1 | 663.4 | 618.6 | 579.1 | 1,010.6 | |
| Equity | ||||||||||
| 301.8 | 346.6 | 432.5 | 528.2 | 605.0 | 683.6 | 782.2 | 915.8 | 1,102.8 | 1,315.3 | |
| 394.1 | 457.4 | 530.1 | 641.6 | 702.1 | 784.0 | 860.9 | 1,001.9 | 1,186.1 | 1,382.0 | |
| Growth | +16.1% | +15.9% | +21.0% | +9.4% | +11.7% | +9.8% | +16.4% | +18.4% | +16.5% | |
| Per share and net cash | ||||||||||
| calc | n/a | −239.5 | −172.0 | −188.3 | −127.7 | −240.2 | −314.3 | −240.3 | −126.8 | 63.7 |
| 59.6 | 60.0 | 60.2 | 60.5 | 60.5 | 60.9 | 60.7 | 61.0 | 61.1 | 60.9 | |
| calc | 6.61 | 7.62 | 8.81 | 10.60 | 11.60 | 12.87 | 14.18 | 16.42 | 19.41 | 22.69 |
Lines marked calc are worked out here from filed figures; point at one for how.