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 | 564.0 | 636.0 | 713.0 | 785.4 | 789.0 | 958.1 | 1,022.8 | 1,568.5 | 2,519.4 | 2,938.9 |
| Growth | +12.8% | +12.1% | +10.2% | +0.5% | +21.4% | +6.8% | +53.3% | +60.6% | +16.7% | |
| Operating income | 154.1 | 161.8 | 169.3 | 172.0 | 111.4 | 172.0 | 228.0 | 133.1 | 166.0 | 479.8 |
| Net income | 104.3 | 107.3 | 156.5 | 155.2 | 102.3 | 149.2 | 190.2 | 122.9 | 103.0 | 537.9 |
| Growth | +2.9% | +45.8% | −0.8% | −34.1% | +45.9% | +27.5% | −35.4% | −16.2% | +422.3% | |
| EPS, diluted | 1.08 | 1.10 | 1.54 | 1.52 | 1.01 | 1.44 | 1.85 | 1.07 | 0.75 | 3.92 |
| Growth | +1.9% | +40.0% | −1.3% | −33.6% | +42.6% | +28.5% | −42.2% | −29.9% | +422.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 76.1% | 76.3% | 77.6% | 77.1% | 72.4% | 75.0% | 74.2% | 65.1% | n/a | n/a |
| Operating margin | 27.3% | 25.4% | 23.7% | 21.9% | 14.1% | 17.9% | 22.3% | 8.5% | 6.6% | 16.3% |
| Net margin | 18.5% | 16.9% | 21.9% | 19.8% | 13.0% | 15.6% | 18.6% | 7.8% | 4.1% | 18.3% |
| Free cash flow margin | 19.0% | 16.9% | 17.1% | 12.9% | 17.1% | 22.9% | 10.2% | 10.5% | 16.1% | 20.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 147.8 | 159.1 | 181.6 | 172.0 | 198.8 | 276.3 | 178.5 | 243.5 | 520.6 | 753.4 |
| Capital expenditure | −40.9 | −51.3 | −59.7 | −70.8 | −63.7 | −56.9 | −74.0 | −78.3 | −115.4 | −164.7 |
| Free cash flow | 106.9 | 107.8 | 121.9 | 101.2 | 135.1 | 219.4 | 104.4 | 165.2 | 405.2 | 588.8 |
| Growth | +0.8% | +13.2% | −17.0% | +33.5% | +62.3% | −52.4% | +58.2% | +145.2% | +45.3% | |
| Buybacks | n/a | n/a | n/a | n/a | −104.7 | n/a | −144.5 | −225.6 | −85.8 | −300.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 67.0 | 118.8 | 139.6 | 195.5 | 239.4 | 193.1 | 150.5 | 467.3 | 784.4 | 526.2 |
| Shareholders’ equity | 832.1 | 967.8 | 1,185.5 | 1,402.5 | 1,506.3 | 1,741.4 | 1,846.4 | 3,998.0 | 4,177.3 | 4,573.3 |
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 | ||||||||||
| 67.0 | 118.8 | 139.6 | 195.5 | 239.4 | 193.1 | 150.5 | 467.3 | 784.4 | 526.2 | |
| 92.0 | 116.7 | 137.1 | 154.3 | 141.7 | 164.4 | 213.2 | 503.2 | 557.7 | 678.9 | |
| 112.7 | 108.4 | 131.3 | 196.3 | 229.2 | 237.0 | 299.0 | 848.1 | 659.2 | 759.3 | |
| 124.2 | 143.2 | 171.9 | 199.8 | 216.9 | 221.1 | 243.7 | 586.9 | 561.9 | 564.5 | |
| 105.9 | 123.9 | 123.7 | 128.8 | 156.7 | 179.7 | 197.5 | 1,434.5 | 1,432.4 | 1,435.0 | |
| 927.6 | 1,078.5 | 1,300.7 | 1,532.1 | 1,679.5 | 1,957.3 | 2,076.1 | 5,086.1 | 5,251.8 | 5,302.8 | |
| Growth | +16.3% | +20.6% | +17.8% | +9.6% | +16.5% | +6.1% | +145.0% | +3.3% | +1.0% | |
| Liabilities | ||||||||||
| 95.6 | 110.7 | 115.2 | 129.6 | 173.2 | 215.9 | 229.8 | 1,088.1 | 1,074.4 | 729.5 | |
| Equity | ||||||||||
| 628.9 | 736.2 | 892.7 | 1,047.9 | 1,045.1 | 1,194.3 | 1,240.0 | 1,137.3 | 1,152.8 | 1,388.0 | |
| 832.1 | 967.8 | 1,185.5 | 1,402.5 | 1,506.3 | 1,741.4 | 1,846.4 | 3,998.0 | 4,177.3 | 4,573.3 | |
| Growth | +16.3% | +22.5% | +18.3% | +7.4% | +15.6% | +6.0% | +116.5% | +4.5% | +9.5% | |
| Per share and net cash | ||||||||||
| 95.9 | 96.7 | 98.6 | 99.8 | 99.8 | 101.6 | 100.3 | 135.4 | 137.5 | 135.3 | |
| calc | 8.67 | 10.01 | 12.03 | 14.05 | 15.09 | 17.15 | 18.41 | 29.53 | 30.37 | 33.81 |
Lines marked calc are worked out here from filed figures; point at one for how.