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 | 421.6 | 436.2 | 704.6 | 861.0 | 925.9 | 1,142.4 | 1,460.0 | 1,885.8 | 2,109.1 | 2,530.2 |
| Growth | +3.5% | +61.5% | +22.2% | +7.5% | +23.4% | +27.8% | +29.2% | +11.8% | +20.0% | |
| Operating income | 52.5 | 64.9 | 101.0 | 127.3 | 167.0 | 198.6 | 278.7 | 336.8 | 446.9 | 534.9 |
| Net income | 13.4 | 39.1 | 73.2 | 100.4 | 145.4 | 181.8 | 245.4 | 282.8 | 404.4 | 451.1 |
| Growth | +191.4% | +87.1% | +37.2% | +44.7% | +25.1% | +34.9% | +15.3% | +43.0% | +11.6% | |
| EPS, diluted | 0.37 | 0.98 | 1.97 | 2.67 | 3.84 | 4.81 | 7.28 | 8.88 | 12.63 | 15.28 |
| Growth | +164.9% | +101.0% | +35.5% | +43.8% | +25.3% | +51.4% | +22.0% | +42.2% | +21.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.5% | 14.9% | 14.3% | 14.8% | 18.0% | 17.4% | 19.1% | 17.9% | 21.2% | 21.1% |
| Net margin | 3.2% | 9.0% | 10.4% | 11.7% | 15.7% | 15.9% | 16.8% | 15.0% | 19.2% | 17.8% |
| Free cash flow margin | 18.5% | 19.6% | 19.9% | 21.4% | 24.6% | 20.6% | 24.1% | 21.0% | 27.1% | 26.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 91.7 | 97.4 | 156.6 | 201.9 | 258.7 | 263.3 | 388.1 | 433.4 | 608.8 | 713.2 |
| Capital expenditure | −13.5 | −11.7 | −16.0 | −17.9 | −31.3 | −28.3 | −36.9 | −36.6 | −36.5 | −31.4 |
| Free cash flow | 78.2 | 85.7 | 140.6 | 184.0 | 227.3 | 235.1 | 351.2 | 396.7 | 572.3 | 681.9 |
| Growth | +9.5% | +64.1% | +30.9% | +23.6% | +3.4% | +49.4% | +13.0% | +44.2% | +19.2% | |
| Buybacks | 0.0 | −155.6 | 0.0 | 0.0 | −98.3 | −62.1 | −847.8 | −144.0 | −169.9 | −917.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 37.1 | 26.5 | 23.3 | 131.9 | 277.8 | 461.3 | 28.3 | 245.4 | 669.4 | 497.0 |
| Total debt | 163.6 | 221.6 | 79.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −126.5 | −195.1 | −56.4 | 131.9 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 610.7 | 509.3 | 598.9 | 726.3 | 805.8 | 952.9 | 386.4 | 559.0 | 825.5 | 459.1 |
| Debt to equity | 0.27 | 0.44 | 0.13 | 0.00 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 37.1 | 26.5 | 23.3 | 131.9 | 277.8 | 461.3 | 28.3 | 245.4 | 669.4 | 497.0 | |
| 43.8 | 48.7 | 52.3 | 47.3 | 85.0 | 93.2 | 109.8 | 120.6 | 123.6 | 131.1 | |
| 661.0 | 661.0 | 661.0 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | 662.4 | |
| 979.1 | 950.7 | 967.9 | 1,143.1 | 1,390.7 | 1,659.9 | 1,352.5 | 1,656.8 | 2,100.9 | 1,975.5 | |
| Growth | −2.9% | +1.8% | +18.1% | +21.7% | +19.4% | −18.5% | +22.5% | +26.8% | −6.0% | |
| Liabilities | ||||||||||
| 12.4 | 16.5 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 151.3 | 205.1 | 79.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 163.6 | 221.6 | 79.7 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| 368.4 | 447.2 | 378.2 | 416.8 | 584.9 | 707.0 | 966.1 | 1,097.9 | 1,275.3 | 1,516.4 | |
| Equity | ||||||||||
| −9.6 | −120.4 | −41.5 | 68.1 | 115.2 | 235.0 | −359.8 | −221.6 | 8.2 | −460.0 | |
| 610.7 | 509.3 | 598.9 | 726.3 | 805.8 | 952.9 | 386.4 | 559.0 | 825.5 | 459.1 | |
| Growth | −16.6% | +17.6% | +21.3% | +10.9% | +18.3% | −59.5% | +44.7% | +47.7% | −44.4% | |
| Per share and net cash | ||||||||||
| calc | −126.5 | −195.1 | −56.4 | 131.9 | n/a | n/a | n/a | n/a | n/a | n/a |
| 40.7 | 35.5 | 35.7 | 36.1 | 35.5 | 36.0 | 31.1 | 30.8 | 30.6 | 28.4 | |
| calc | 15.02 | 14.36 | 16.79 | 20.14 | 22.69 | 26.47 | 12.43 | 18.18 | 26.95 | 16.18 |
Lines marked calc are worked out here from filed figures; point at one for how.