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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 54.3% | 54.8% | 55.4% | 55.2% | 55.2% | 56.8% | 58.4% | 56.1% | 55.3% | 55.2% | |
| 14.0% | 16.4% | 19.5% | 16.3% | 18.8% | 21.7% | 29.4% | 26.5% | 24.4% | 26.1% | |
| 14.7% | 17.6% | 20.3% | 18.0% | 20.1% | 22.5% | 29.3% | 27.8% | 26.0% | 27.5% | |
| 13.6% | 13.8% | 18.1% | 17.3% | 19.5% | 20.0% | 24.4% | 23.5% | 72.1% | 22.3% | |
| 18.2% | 14.5% | 20.4% | 19.2% | 25.1% | 18.7% | 10.5% | 31.9% | 29.1% | 23.9% | |
| Spending | ||||||||||
| 21.4% | 20.7% | 19.5% | 21.3% | 19.1% | 19.2% | 15.7% | 15.1% | 16.2% | 15.4% | |
| 9.5% | 14.0% | 3.9% | 15.3% | 6.6% | 7.8% | 3.3% | 3.2% | 6.6% | 6.2% | |
| 7.9% | 21.4% | 11.2% | 3.8% | 2.9% | 11.1% | 16.6% | 15.5% | −177.9% | 18.9% | |
| Returns | ||||||||||
| 12.2% | 12.5% | 16.4% | 14.1% | 17.0% | 19.5% | 26.2% | 20.8% | 53.9% | 17.6% | |
| 10.3% | 10.0% | 13.3% | 11.4% | 13.6% | 15.3% | 21.3% | 17.6% | 45.3% | 14.8% | |
| Balance and payout | ||||||||||
| 15.7% | 20.0% | 19.3% | 19.1% | 20.0% | 21.6% | 19.0% | 15.8% | 16.1% | 15.8% | |
| n/a | 52.0% | 45.1% | 61.8% | 54.0% | 45.2% | 31.5% | 43.5% | 15.1% | 45.8% | |
| n/a | 49.9% | 39.9% | 55.8% | 41.8% | 48.5% | 73.5% | 32.6% | 136.5% | 43.7% | |