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 | 1,015.5 | 1,332.2 | 1,444.5 | 1,573.9 | 1,648.0 | 1,921.2 | 2,181.3 | 2,377.5 | 2,735.3 | 2,945.4 |
| Growth | +31.2% | +8.4% | +9.0% | +4.7% | +16.6% | +13.5% | +9.0% | +15.0% | +7.7% | |
| Operating income | 134.2 | 150.1 | 197.6 | 238.7 | 242.0 | 263.9 | 335.2 | 435.2 | 546.0 | 645.8 |
| Net income | 116.9 | 143.3 | 159.3 | 185.9 | 196.7 | 199.6 | 265.1 | 336.5 | 439.5 | 612.1 |
| Growth | +22.6% | +11.2% | +16.7% | +5.8% | +1.5% | +32.8% | +26.9% | +30.6% | +39.3% | |
| EPS, diluted | 1.92 | 2.31 | 2.52 | 2.88 | 2.98 | 2.98 | 4.00 | 5.11 | 6.76 | 9.67 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 66.7% | 64.8% | 65.6% | 66.2% | 65.9% | 67.5% | 68.7% | 67.7% | 66.7% | 66.4% |
| Operating margin | 13.2% | 11.3% | 13.7% | 15.2% | 14.7% | 13.7% | 15.4% | 18.3% | 20.0% | 21.9% |
| Net margin | 11.5% | 10.8% | 11.0% | 11.8% | 11.9% | 10.4% | 12.2% | 14.2% | 16.1% | 20.8% |
| Free cash flow margin | 19.8% | 26.6% | 25.3% | 22.0% | 27.7% | 22.7% | 20.5% | 22.4% | 29.2% | 23.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 228.2 | 394.7 | 396.6 | 374.2 | 480.3 | 461.8 | 479.7 | 561.4 | 832.6 | 716.5 |
| Capital expenditure | −27.3 | −39.9 | −31.4 | −27.3 | −24.2 | −24.8 | −31.9 | −29.2 | −35.0 | −18.9 |
| Free cash flow | 200.9 | 354.8 | 365.2 | 346.9 | 456.1 | 437.0 | 447.8 | 532.2 | 797.7 | 697.6 |
| Growth | +76.6% | +2.9% | −5.0% | +31.5% | −4.2% | +2.5% | +18.8% | +49.9% | −12.5% | |
| Buybacks | −43.6 | −24.4 | −26.0 | −47.3 | −48.3 | −73.2 | −144.9 | −288.4 | −369.2 | −488.9 |
| Dividends paid | −38.2 | −9.6 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 157.0 | 328.3 | 242.1 | 228.3 | 442.3 | 378.7 | 529.6 | 511.8 | 481.7 | 379.4 |
| Total debt | 465.2 | 447.6 | 456.0 | 464.9 | 681.2 | 825.2 | 664.7 | 666.3 | 458.8 | 0.0 |
| Net cash (debt) | −308.2 | −119.3 | −213.9 | −236.6 | −239.0 | −446.6 | −135.1 | −154.5 | 22.9 | 379.4 |
| Shareholders’ equity | 1,511.3 | 1,749.6 | 2,016.6 | 2,257.3 | 2,563.9 | 2,825.1 | 3,042.1 | 3,341.1 | 3,589.7 | 3,876.5 |
| Debt to equity | 0.31 | 0.26 | 0.23 | 0.21 | 0.27 | 0.29 | 0.22 | 0.20 | 0.13 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,015.5 | 1,332.2 | 1,444.5 | 1,573.9 | 1,648.0 | 1,921.2 | 2,181.3 | 2,377.5 | 2,735.3 | 2,945.4 | |
| Growth | +31.2% | +8.4% | +9.0% | +4.7% | +16.6% | +13.5% | +9.0% | +15.0% | +7.7% | |
| 337.7 | 468.7 | 496.8 | 531.8 | 562.0 | 624.5 | 683.7 | 768.2 | 909.5 | 989.3 | |
| 677.8 | 863.5 | 947.7 | 1,042.1 | 1,086.1 | 1,296.7 | 1,497.6 | 1,609.3 | 1,825.7 | 1,956.1 | |
| Growth | +27.4% | +9.8% | +10.0% | +4.2% | +19.4% | +15.5% | +7.5% | +13.4% | +7.1% | |
| 141.5 | 181.1 | 183.8 | 193.7 | 218.2 | 271.2 | 306.1 | 322.7 | 360.6 | 360.5 | |
| 116.6 | 129.1 | 153.3 | 168.0 | 180.7 | 225.4 | 246.5 | 252.3 | 276.9 | 288.8 | |
| 134.2 | 150.1 | 197.6 | 238.7 | 242.0 | 263.9 | 335.2 | 435.2 | 546.0 | 645.8 | |
| Growth | +11.8% | +31.7% | +20.8% | +1.4% | +9.0% | +27.0% | +29.9% | +25.4% | +18.3% | |
| 144.5 | 129.7 | 186.7 | 234.3 | 237.2 | 240.6 | 345.3 | 457.7 | 604.8 | 704.0 | |
| 21.4 | −13.6 | 27.4 | 48.4 | 40.8 | 41.4 | 79.4 | 119.4 | 162.2 | 91.9 | |
| 116.9 | 143.3 | 159.3 | 185.9 | 196.7 | 199.6 | 265.1 | 336.5 | 439.5 | 612.1 | |
| Growth | +22.6% | +11.2% | +16.7% | +5.8% | +1.5% | +32.8% | +26.9% | +30.6% | +39.3% | |
| Per share | ||||||||||
| 1.96 | 2.37 | 2.60 | 2.99 | 3.13 | 3.15 | 4.17 | 5.32 | 6.97 | 9.82 | |
| 1.92 | 2.31 | 2.52 | 2.88 | 2.98 | 2.98 | 4.00 | 5.11 | 6.76 | 9.67 | |
| Growth | +20.3% | +9.1% | +14.3% | +3.5% | +0.0% | +34.2% | +27.8% | +32.3% | +43.0% | |
| 0.1 | 60.4 | 61.4 | 62.1 | 62.7 | 63.2 | 63.8 | 63.6 | 63.5 | 62.3 | |
| 0.1 | 62.1 | 63.3 | 64.7 | 66.0 | 66.9 | 66.5 | 66.3 | 65.5 | 63.3 | |
| Growth | +101,676.0% | +1.9% | +2.1% | +2.0% | +1.4% | −0.6% | −0.3% | −1.1% | −3.3% | |
† The diluted share count jumps at 2017, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.