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 | 240.5 | 272.5 | 306.7 | 355.7 | 373.9 | 428.4 | 507.2 | 551.4 | 588.5 | 645.6 |
| Growth | +13.3% | +12.6% | +16.0% | +5.1% | +14.6% | +18.4% | +8.7% | +6.7% | +9.7% | |
| Net income | 24.0 | 30.0 | 35.3 | 44.7 | 26.7 | 88.7 | 51.2 | 16.0 | 41.2 | 44.4 |
| Growth | +24.7% | +18.0% | +26.6% | −40.2% | +231.8% | −42.2% | −68.8% | +158.3% | +7.7% | |
| EPS, diluted | 1.99 | 2.54 | 2.93 | 3.80 | 2.40 | 8.33 | 5.30 | 1.66 | 4.14 | 4.45 |
| Growth | +27.6% | +15.4% | +29.7% | −36.8% | +247.1% | −36.4% | −68.7% | +149.4% | +7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 10.0% | 11.0% | 11.5% | 12.6% | 7.1% | 20.7% | 10.1% | 2.9% | 7.0% | 6.9% |
| Free cash flow margin | 39.0% | 40.6% | 46.0% | 42.8% | 43.1% | 43.3% | 43.1% | 44.3% | 44.8% | 47.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 100.2 | 115.4 | 146.3 | 158.2 | 165.0 | 189.0 | 224.3 | 249.2 | 268.9 | 309.1 |
| Capital expenditure | −6.4 | −4.8 | −5.4 | −5.8 | −3.9 | −3.6 | −5.9 | −4.7 | −5.1 | −4.8 |
| Free cash flow | 93.8 | 110.7 | 140.9 | 152.4 | 161.0 | 185.4 | 218.5 | 244.5 | 263.9 | 304.3 |
| Growth | +18.0% | +27.3% | +8.1% | +5.7% | +15.1% | +17.8% | +11.9% | +7.9% | +15.3% | |
| Buybacks | −25.0 | n/a | n/a | −25.0 | −12.0 | −67.4 | −20.6 | n/a | −3.5 | −24.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.7 | 22.0 | 50.1 | 56.4 | 71.9 | 149.2 | 131.8 | 128.7 | 135.6 | 98.0 |
| Total debt | 489.5 | 566.5 | 651.3 | 798.6 | 762.2 | 1,096.9 | 1,345.8 | 1,395.2 | 1,472.0 | 1,642.2 |
| Net cash (debt) | −476.8 | −544.5 | −601.2 | −742.2 | −690.4 | −947.8 | −1,214.0 | −1,266.6 | −1,336.4 | −1,544.2 |
| Shareholders’ equity | 207.5 | 239.4 | 279.2 | 302.8 | 272.1 | 282.7 | 308.6 | 322.3 | 357.1 | 373.1 |
| Debt to equity | 2.36 | 2.37 | 2.33 | 2.64 | 2.80 | 3.88 | 4.36 | 4.33 | 4.12 | 4.40 |
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 | ||||||||||
| 16.2% | 14.8% | 15.0% | 16.6% | 9.6% | 26.3% | 12.9% | 3.8% | 9.2% | 8.9% | |
| 10.0% | 11.0% | 11.5% | 12.6% | 7.1% | 20.7% | 10.1% | 2.9% | 7.0% | 6.9% | |
| 39.0% | 40.6% | 46.0% | 42.8% | 43.1% | 43.3% | 43.1% | 44.3% | 44.8% | 47.1% | |
| Spending | ||||||||||
| 49.3% | 48.1% | 45.7% | 44.1% | 47.2% | 45.6% | 43.9% | 44.1% | 42.1% | 39.9% | |
| 2.7% | 1.7% | 1.7% | 1.6% | 1.1% | 0.8% | 1.2% | 0.9% | 0.9% | 0.7% | |
| 38.3% | 25.6% | 23.0% | 24.2% | 25.6% | 21.1% | 21.6% | 23.2% | 23.8% | 23.1% | |
| Returns | ||||||||||
| 11.6% | 12.5% | 12.7% | 14.8% | 9.8% | 31.4% | 16.6% | 5.0% | 11.5% | 11.9% | |
| 3.4% | 3.6% | 3.7% | 3.9% | 2.4% | 6.1% | 3.0% | 0.9% | 2.2% | 2.1% | |
| Balance and payout | ||||||||||
| 2.36 | 2.37 | 2.33 | 2.64 | 2.80 | 3.88 | 4.36 | 4.33 | 4.12 | 4.40 | |
| 70.9% | 71.1% | 70.8% | 73.9% | 75.3% | 80.6% | 82.1% | 82.0% | 81.3% | 82.3% | |
| 26.7% | n/a | n/a | 16.4% | 7.5% | 36.4% | 9.4% | n/a | 1.3% | 7.9% | |