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 | 388.7 | 470.9 | 582.4 | 627.9 | 844.5 | 1,207.8 | 1,794.1 | 1,821.1 | 2,207.1 | 2,790.5 |
| Growth | +21.2% | +23.7% | +7.8% | +34.5% | +43.0% | +48.5% | +1.5% | +21.2% | +26.4% | |
| Operating income | 54.4 | 77.4 | 113.5 | 102.6 | 158.9 | 262.4 | 526.8 | 481.7 | 539.4 | 728.6 |
| Net income | 52.7 | 65.2 | 105.3 | 108.8 | 164.4 | 242.0 | 437.7 | 427.4 | 1,592.1 | 621.5 |
| Growth | +23.7% | +61.4% | +3.4% | +51.0% | +47.2% | +80.8% | −2.4% | +272.5% | −61.0% | |
| EPS, diluted | 1.26 | 1.50 | 2.36 | 2.38 | 3.50 | 5.05 | 9.05 | 8.76 | 32.60 | 12.86 |
| Growth | +19.0% | +57.3% | +0.8% | +47.1% | +44.3% | +79.2% | −3.2% | +272.1% | −60.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.3% | 54.8% | 55.4% | 55.2% | 55.2% | 56.8% | 58.4% | 56.1% | 55.3% | 55.2% |
| Operating margin | 14.0% | 16.4% | 19.5% | 16.3% | 18.8% | 21.7% | 29.4% | 26.5% | 24.4% | 26.1% |
| Net margin | 13.6% | 13.8% | 18.1% | 17.3% | 19.5% | 20.0% | 24.4% | 23.5% | 72.1% | 22.3% |
| Free cash flow margin | 18.2% | 14.5% | 20.4% | 19.2% | 25.1% | 18.7% | 10.5% | 31.9% | 29.1% | 23.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 107.8 | 133.8 | 141.5 | 216.3 | 267.8 | 320.0 | 246.7 | 638.2 | 788.4 | 838.2 |
| Capital expenditure | −37.1 | −65.8 | −22.5 | −95.8 | −55.6 | −94.4 | −58.8 | −57.6 | −146.1 | −172.0 |
| Free cash flow | 70.7 | 68.1 | 118.9 | 120.5 | 212.2 | 225.6 | 187.8 | 580.6 | 642.3 | 666.2 |
| Growth | −3.7% | +74.8% | +1.3% | +76.1% | +6.3% | −16.7% | +209.1% | +10.6% | +3.7% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −3.7 | −636.2 | −6.6 |
| Dividends paid | n/a | −33.9 | −47.5 | −67.3 | −88.8 | −109.4 | −138.0 | −185.8 | −240.6 | −284.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 112.7 | 82.8 | 172.7 | 173.0 | 334.9 | 189.3 | 288.6 | 527.8 | 691.8 | 1,099.3 |
| Shareholders’ equity | 431.1 | 522.0 | 640.1 | 773.5 | 966.6 | 1,244.0 | 1,668.6 | 2,049.9 | 2,951.1 | 3,531.5 |
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 | ||||||||||
| 112.7 | 82.8 | 172.7 | 173.0 | 334.9 | 189.3 | 288.6 | 527.8 | 691.8 | 1,099.3 | |
| 34.2 | 38.0 | 55.2 | 52.7 | 66.8 | 104.8 | 182.7 | 179.9 | 172.5 | 255.6 | |
| 71.5 | 99.3 | 136.4 | 127.5 | 157.1 | 259.4 | 447.3 | 383.7 | 419.6 | 564.6 | |
| 85.2 | 144.6 | 150.0 | 228.3 | 281.5 | 363.0 | 357.2 | 369.0 | 494.9 | 627.7 | |
| 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 6.6 | 25.9 | 25.9 | |
| 511.1 | 652.6 | 793.4 | 956.4 | 1,208.5 | 1,585.8 | 2,058.9 | 2,434.4 | 3,515.8 | 4,194.2 | |
| Growth | +27.7% | +21.6% | +20.5% | +26.4% | +31.2% | +29.8% | +18.2% | +44.4% | +19.3% | |
| Liabilities | ||||||||||
| 80.0 | 130.6 | 153.3 | 182.9 | 241.9 | 341.8 | 390.3 | 384.4 | 564.7 | 662.7 | |
| Equity | ||||||||||
| 119.4 | 143.6 | 194.7 | 229.5 | 298.7 | 424.9 | 716.4 | 947.1 | 2,292.8 | 2,609.7 | |
| 431.1 | 522.0 | 640.1 | 773.5 | 966.6 | 1,244.0 | 1,668.6 | 2,049.9 | 2,951.1 | 3,531.5 | |
| Growth | +21.1% | +22.6% | +20.8% | +25.0% | +28.7% | +34.1% | +22.9% | +44.0% | +19.7% | |
| Per share and net cash | ||||||||||
| 40.8 | 41.6 | 42.5 | 43.6 | 45.3 | 46.3 | 47.1 | 48.0 | 47.8 | 48.7 | |
| calc | 10.57 | 12.54 | 15.06 | 17.73 | 21.35 | 26.89 | 35.42 | 42.68 | 61.71 | 72.50 |
Lines marked calc are worked out here from filed figures; point at one for how.