Closing prices at the end of each trading day, from 13 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 | 816.3 | 797.2 | 818.1 | 1,003.6 | 983.6 | 1,179.2 | 1,698.0 | 1,512.0 | 1,770.4 | 1,882.4 |
| Growth | −2.3% | +2.6% | +22.7% | −2.0% | +19.9% | +44.0% | −11.0% | +17.1% | +6.3% | |
| Net income | 114.9 | 105.0 | 64.2 | 191.6 | 157.1 | 279.4 | 583.4 | 304.6 | 345.8 | 403.3 |
| Growth | −8.6% | −38.9% | +198.6% | −18.0% | +77.8% | +108.8% | −47.8% | +13.5% | +16.6% | |
| EPS, diluted | 2.59 | 2.36 | 1.43 | 4.23 | 3.46 | 6.11 | 6.37 | 3.31 | 3.74 | 4.37 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 14.1% | 13.2% | 7.8% | 19.1% | 16.0% | 23.7% | 34.4% | 20.1% | 19.5% | 21.4% |
| Free cash flow margin | 19.4% | 23.6% | 25.8% | 26.9% | 26.2% | 31.9% | 14.4% | 30.3% | 31.4% | 32.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 174.5 | 197.5 | 217.1 | 276.9 | 263.3 | 384.9 | 250.4 | 464.3 | 560.2 | 614.2 |
| Capital expenditure | −16.2 | −9.2 | −6.1 | −7.0 | −5.8 | −8.3 | −5.9 | −5.9 | −4.7 | −5.5 |
| Free cash flow | 158.3 | 188.3 | 211.0 | 270.0 | 257.5 | 376.6 | 244.6 | 458.3 | 555.5 | 608.7 |
| Growth | +18.9% | +12.1% | +27.9% | −4.6% | +46.3% | −35.1% | +87.4% | +21.2% | +9.6% | |
| Dividends paid | −122.5 | −113.8 | −83.1 | −85.6 | −87.9 | −135.3 | −364.8 | −140.1 | −235.7 | −241.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 18.3 | 24.3 | 30.1 | 46.2 | 62.2 | 88.8 | 22.8 | 36.4 | 39.8 | 51.6 |
| Total debt | n/a | n/a | n/a | n/a | 149.5 | 199.7 | 199.9 | 100.0 | 100.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | −87.3 | −110.9 | −177.0 | −63.6 | −60.2 | n/a |
| Shareholders’ equity | 823.6 | 853.6 | 806.8 | 995.4 | 1,136.0 | 1,229.4 | 1,177.3 | 1,413.5 | 1,522.0 | 1,778.2 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.13 | 0.16 | 0.17 | 0.07 | 0.07 | n/a |
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 | ||||||||||
| 19.2% | 10.6% | 8.3% | 23.2% | 19.3% | 29.2% | 42.4% | 25.0% | 24.2% | 26.9% | |
| 14.1% | 13.2% | 7.8% | 19.1% | 16.0% | 23.7% | 34.4% | 20.1% | 19.5% | 21.4% | |
| 19.4% | 23.6% | 25.8% | 26.9% | 26.2% | 31.9% | 14.4% | 30.3% | 31.4% | 32.3% | |
| Spending | ||||||||||
| 2.0% | 1.2% | 0.7% | 0.7% | 0.6% | 0.7% | 0.3% | 0.4% | 0.3% | 0.3% | |
| 26.8% | −24.2% | 5.0% | 17.7% | 17.3% | 18.9% | 19.0% | 19.3% | 19.1% | 20.3% | |
| Returns | ||||||||||
| 14.0% | 12.3% | 8.0% | 19.3% | 13.8% | 22.7% | 49.6% | 21.5% | 22.7% | 22.7% | |
| 4.1% | 3.6% | 2.1% | 5.4% | 4.0% | 6.2% | 12.2% | 5.9% | 6.1% | 6.5% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 0.13 | 0.16 | 0.17 | 0.07 | 0.07 | n/a | |
| 70.3% | 71.0% | 74.0% | 71.9% | 71.2% | 72.7% | 75.3% | 72.7% | 73.0% | 71.1% | |
| 106.6% | 108.4% | 129.5% | 44.7% | 56.0% | 48.4% | 62.5% | 46.0% | 68.2% | 59.9% | |
| 77.4% | 60.4% | 39.4% | 31.7% | 34.1% | 35.9% | 149.2% | 30.6% | 42.4% | 39.7% | |