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 | 1,555.3 | 1,675.6 | 1,748.6 | 1,812.2 | 1,783.6 | 2,074.9 | 2,308.3 | 2,426.2 | 2,585.9 | 2,824.9 |
| Growth | +7.7% | +4.4% | +3.6% | −1.6% | +16.3% | +11.3% | +5.1% | +6.6% | +9.2% | |
| Operating income | 112.7 | 176.6 | 190.2 | 175.6 | 176.3 | 268.0 | 202.0 | 276.3 | 351.1 | 431.6 |
| Net income | 29.1 | 4.3 | 125.7 | 140.0 | 100.1 | 220.0 | 173.9 | 232.4 | 293.8 | 344.0 |
| Growth | −85.2% | +2,825.6% | +11.4% | −28.5% | +119.7% | −20.9% | +33.6% | +26.4% | +17.1% | |
| EPS, diluted | 0.18 | 0.03 | 0.75 | 0.83 | 0.60 | 1.31 | 1.04 | 1.40 | 1.77 | 2.09 |
| Growth | −83.3% | +2,400.0% | +10.7% | −27.7% | +118.3% | −20.6% | +34.6% | +26.4% | +18.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.2% | 10.5% | 10.9% | 9.7% | 9.9% | 12.9% | 8.7% | 11.4% | 13.6% | 15.3% |
| Net margin | 1.9% | 0.3% | 7.2% | 7.7% | 5.6% | 10.6% | 7.5% | 9.6% | 11.4% | 12.2% |
| Free cash flow margin | 4.7% | 0.1% | 4.6% | 8.0% | 14.8% | 11.3% | 4.9% | 13.9% | 14.7% | 19.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 103.9 | 86.7 | 157.1 | 189.9 | 297.9 | 269.1 | 150.7 | 360.6 | 410.5 | 584.5 |
| Capital expenditure | −30.1 | −84.8 | −77.5 | −45.4 | −34.5 | −34.6 | −37.0 | −22.7 | −29.2 | −34.0 |
| Free cash flow | 73.8 | 2.0 | 79.6 | 144.5 | 263.5 | 234.5 | 113.7 | 337.9 | 381.3 | 550.5 |
| Growth | −97.3% | +3,964.8% | +81.4% | +82.4% | −11.0% | −51.5% | +197.2% | +12.8% | +44.4% | |
| Buybacks | −15.7 | 0.0 | 0.0 | n/a | 0.0 | 0.0 | −105.1 | −44.6 | −85.0 | −165.3 |
| Dividends paid | −25.9 | −26.0 | −26.4 | −31.6 | −38.4 | −45.3 | −56.8 | −69.5 | −82.9 | −110.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 100.7 | 182.9 | 241.5 | 230.4 | 286.1 | 320.0 | 221.4 | 289.5 | 199.4 | 255.4 |
| Total debt | 240.2 | 243.0 | 247.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −139.5 | −60.1 | −5.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 847.8 | 897.3 | 1,040.8 | 1,172.0 | 1,325.5 | 1,538.7 | 1,598.0 | 1,763.2 | 1,927.2 | 2,041.4 |
| Debt to equity | 0.28 | 0.27 | 0.24 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 25 Dec 2016 | FY2017 31 Dec 2017 | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2020 27 Dec 2020 | FY2021 26 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 100.7 | 182.9 | 241.5 | 230.4 | 286.1 | 320.0 | 221.4 | 289.5 | 199.4 | 255.4 | |
| 197.4 | 184.9 | 222.5 | 213.4 | 183.7 | 232.9 | 217.5 | 242.5 | 249.5 | 290.8 | |
| 596.7 | 640.9 | 638.8 | 627.1 | 594.5 | 575.0 | 553.7 | 514.2 | n/a | n/a | |
| 134.5 | 143.5 | 140.3 | 138.7 | 171.7 | 166.4 | 414.0 | 416.1 | 412.2 | 409.2 | |
| 2,185.4 | 2,099.8 | 2,197.1 | 2,089.1 | 2,307.7 | 2,564.1 | 2,533.8 | 2,714.6 | 2,841.5 | 2,997.1 | |
| Growth | −3.9% | +4.6% | −4.9% | +10.5% | +11.1% | −1.2% | +7.1% | +4.7% | +5.5% | |
| Liabilities | ||||||||||
| 240.2 | 243.0 | 247.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 240.2 | 243.0 | 247.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Equity | ||||||||||
| 1,331.9 | 1,310.1 | 1,506.0 | 1,612.7 | 1,672.6 | 1,845.3 | 1,958.9 | 2,117.8 | 2,325.1 | 2,550.5 | |
| 847.8 | 897.3 | 1,040.8 | 1,172.0 | 1,325.5 | 1,538.7 | 1,598.0 | 1,763.2 | 1,927.2 | 2,041.4 | |
| Growth | +5.8% | +16.0% | +12.6% | +13.1% | +16.1% | +3.9% | +10.3% | +9.3% | +5.9% | |
| Per share and net cash | ||||||||||
| calc | −139.5 | −60.1 | −5.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
Lines marked calc are worked out here from filed figures; point at one for how.