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 | 367.7 | 393.4 | 435.6 | 511.4 | 689.1 | 699.0 | 718.3 | 752.5 | 817.1 | 846.3 |
| Growth | +7.0% | +10.7% | +17.4% | +34.8% | +1.4% | +2.8% | +4.8% | +8.6% | +3.6% | |
| Operating income | 190.0 | 199.6 | 212.6 | 250.9 | 374.7 | 337.2 | 326.9 | 315.0 | 340.9 | 341.8 |
| Net income | 126.2 | 148.1 | 172.9 | 204.9 | 299.4 | 257.9 | 250.2 | 258.1 | 274.2 | 246.6 |
| Growth | +17.4% | +16.7% | +18.5% | +46.1% | −13.9% | −3.0% | +3.1% | +6.2% | −10.0% | |
| EPS, diluted | 3.34 | 3.89 | 4.57 | 5.40 | 7.85 | 6.77 | 6.65 | 6.85 | 7.28 | 6.64 |
| Growth | +16.5% | +17.5% | +18.2% | +45.4% | −13.8% | −1.8% | +3.0% | +6.3% | −8.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 51.7% | 50.7% | 48.8% | 49.1% | 54.4% | 48.2% | 45.5% | 41.9% | 41.7% | 40.4% |
| Net margin | 34.3% | 37.6% | 39.7% | 40.1% | 43.4% | 36.9% | 34.8% | 34.3% | 33.6% | 29.1% |
| Free cash flow margin | 22.7% | 39.6% | 43.2% | 49.6% | 56.5% | 37.9% | 38.4% | 43.1% | 45.9% | 44.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 89.7 | 168.0 | 223.9 | 265.9 | 404.5 | 282.1 | 289.2 | 333.8 | 385.2 | 382.1 |
| Capital expenditure | −6.4 | −12.1 | −35.9 | −12.3 | −15.0 | −17.5 | −13.1 | −9.3 | −9.9 | −8.2 |
| Free cash flow | 83.4 | 155.9 | 188.0 | 253.6 | 389.5 | 264.6 | 276.1 | 324.4 | 375.3 | 373.9 |
| Growth | +87.1% | +20.6% | +34.9% | +53.6% | −32.1% | +4.3% | +17.5% | +15.7% | −0.4% | |
| Buybacks | −23.9 | −42.5 | −25.2 | −17.3 | −16.1 | −63.2 | −87.5 | 0.0 | −75.5 | −420.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 168.2 | 167.0 | 246.3 | 270.1 | 460.9 | 506.7 | 430.7 | 451.3 | 544.5 | 519.7 |
| Shareholders’ equity | 468.0 | 514.8 | 607.9 | 770.1 | 955.1 | 1,041.3 | 1,081.1 | 1,293.0 | 1,388.7 | 1,145.7 |
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 | ||||||||||
| 168.2 | 167.0 | 246.3 | 270.1 | 460.9 | 506.7 | 430.7 | 451.3 | 544.5 | 519.7 | |
| 31.1 | 38.5 | 63.0 | 71.8 | 85.2 | 96.1 | 100.3 | 102.7 | 107.3 | 112.4 | |
| n/a | n/a | 59.7 | 146.9 | 147.4 | 154.8 | 154.8 | 236.7 | 236.7 | 283.7 | |
| 528.0 | 581.2 | 695.5 | 954.9 | 1,331.4 | 1,530.5 | 1,607.8 | 2,015.1 | 1,789.2 | 1,934.9 | |
| Growth | +10.1% | +19.7% | +37.3% | +39.4% | +14.9% | +5.1% | +25.3% | −11.2% | +8.1% | |
| Liabilities | ||||||||||
| 60.0 | 66.5 | 87.7 | 184.8 | 376.4 | 489.1 | 526.7 | 722.1 | 400.6 | 776.6 | |
| Equity | ||||||||||
| 255.1 | 353.6 | 463.3 | 591.1 | 799.4 | 957.0 | 1,101.5 | 1,244.2 | 1,405.9 | 1,538.7 | |
| 468.0 | 514.8 | 607.9 | 770.1 | 955.1 | 1,041.3 | 1,081.1 | 1,293.0 | 1,388.7 | 1,145.7 | |
| Growth | +10.0% | +18.1% | +26.7% | +24.0% | +9.0% | +3.8% | +19.6% | +7.4% | −17.5% | |
| Per share and net cash | ||||||||||
| 37.5 | 37.6 | 37.6 | 37.9 | 38.0 | 37.9 | 37.6 | 37.9 | 37.6 | 35.8 | |
| calc | 12.47 | 13.68 | 16.15 | 20.30 | 25.13 | 27.46 | 28.72 | 34.12 | 36.89 | 32.02 |
Lines marked calc are worked out here from filed figures; point at one for how.