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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 66.7% | 64.8% | 65.6% | 66.2% | 65.9% | 67.5% | 68.7% | 67.7% | 66.7% | 66.4% | |
| 13.2% | 11.3% | 13.7% | 15.2% | 14.7% | 13.7% | 15.4% | 18.3% | 20.0% | 21.9% | |
| 14.2% | 9.7% | 12.9% | 14.9% | 14.4% | 12.5% | 15.8% | 19.3% | 22.1% | 23.9% | |
| 11.5% | 10.8% | 11.0% | 11.8% | 11.9% | 10.4% | 12.2% | 14.2% | 16.1% | 20.8% | |
| 19.8% | 26.6% | 25.3% | 22.0% | 27.7% | 22.7% | 20.5% | 22.4% | 29.2% | 23.7% | |
| Spending | ||||||||||
| 13.9% | 13.6% | 12.7% | 12.3% | 13.2% | 14.1% | 14.0% | 13.6% | 13.2% | 12.2% | |
| 11.5% | 9.7% | 10.6% | 10.7% | 11.0% | 11.7% | 11.3% | 10.6% | 10.1% | 9.8% | |
| 2.7% | 3.0% | 2.2% | 1.7% | 1.5% | 1.3% | 1.5% | 1.2% | 1.3% | 0.6% | |
| 14.8% | −10.5% | 14.7% | 20.6% | 17.2% | 17.2% | 23.0% | 26.1% | 26.8% | 13.1% | |
| Returns | ||||||||||
| 7.7% | 8.2% | 7.9% | 8.2% | 7.7% | 7.1% | 8.7% | 10.1% | 12.2% | 15.8% | |
| 4.4% | 5.0% | 5.0% | 5.1% | 4.6% | 4.2% | 5.5% | 6.6% | 8.3% | 12.0% | |
| Balance and payout | ||||||||||
| 0.31 | 0.26 | 0.23 | 0.21 | 0.27 | 0.29 | 0.22 | 0.20 | 0.13 | 0.00 | |
| 32.7% | 6.7% | 0.0% | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 40.7% | 9.6% | 7.1% | 13.6% | 10.6% | 16.7% | 32.4% | 54.2% | 46.3% | 70.1% | |