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 | 1,399.6 | 1,546.1 | 1,653.6 | 1,768.1 | 1,188.9 | 1,853.9 | 2,111.3 | 1,971.5 | 2,272.3 | 2,521.5 |
| Growth | +10.5% | +7.0% | +6.9% | −32.8% | +55.9% | +13.9% | −6.6% | +15.3% | +11.0% | |
| Operating income | 169.2 | 169.8 | 173.4 | 176.8 | −31.6 | 243.6 | 281.6 | 213.2 | 224.9 | 80.8 |
| Net income | 120.9 | 117.9 | 129.1 | 141.3 | −18.4 | n/a | n/a | n/a | n/a | n/a |
| Growth | −2.5% | +9.5% | +9.4% | −113.0% | ||||||
| EPS, diluted | 1.35 | 1.36 | 1.50 | 1.69 | −0.23 | 2.34 | 2.77 | 2.30 | 2.35 | 0.63 |
| Growth | +0.7% | +10.3% | +12.7% | −113.6% | +18.4% | −17.0% | +2.2% | −73.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.3% | 38.7% | 38.7% | 38.8% | 39.1% | 41.4% | 41.4% | 42.2% | 41.2% | 41.6% |
| Operating margin | 12.1% | 11.0% | 10.5% | 10.0% | −2.7% | 13.1% | 13.3% | 10.8% | 9.9% | 3.2% |
| Net margin | 8.6% | 7.6% | 7.8% | 8.0% | −1.5% | n/a | n/a | n/a | n/a | n/a |
| Free cash flow margin | 9.8% | 9.3% | 8.6% | 12.2% | 3.2% | 8.2% | 11.9% | 10.6% | 7.6% | 4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 153.6 | 157.9 | 154.4 | 233.8 | 44.2 | 159.5 | 267.9 | 229.2 | 198.1 | 162.2 |
| Capital expenditure | −15.9 | −14.8 | −12.5 | −18.3 | −6.6 | −6.6 | −16.4 | −19.5 | −25.9 | −42.7 |
| Free cash flow | 137.7 | 143.2 | 141.9 | 215.5 | 37.6 | 152.9 | 251.5 | 209.8 | 172.2 | 119.5 |
| Growth | +4.0% | −0.9% | +51.8% | −82.5% | +306.1% | +64.6% | −16.6% | −17.9% | −30.6% | |
| Buybacks | −86.0 | −99.4 | −105.9 | −101.8 | −46.6 | −123.2 | −148.9 | −142.3 | −98.4 | −13.5 |
| Dividends paid | 0.0 | 0.0 | −47.3 | −48.4 | −12.5 | −49.2 | −66.0 | −63.2 | −61.0 | −61.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 126.1 | 181.2 | 200.0 | 264.1 | 247.9 | 219.5 | 274.7 | 204.6 | 189.9 | 112.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 234.2 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 189.9 | −121.7 |
| Shareholders’ equity | 740.9 | 802.8 | 805.8 | 828.5 | 776.6 | 812.1 | 831.6 | 829.6 | 847.7 | 866.4 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.27 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 126.1 | 181.2 | 200.0 | 264.1 | 247.9 | 219.5 | 274.7 | 204.6 | 189.9 | 112.4 | |
| n/a | n/a | n/a | n/a | 8.9 | 12.3 | 7.7 | 4.8 | 4.7 | 7.1 | |
| 119.8 | 110.3 | 137.2 | 136.9 | 101.4 | 255.2 | 228.8 | 229.0 | 257.6 | 417.0 | |
| 72.4 | 71.5 | 64.8 | 65.5 | 43.3 | 35.8 | 40.7 | 47.2 | 57.4 | 115.8 | |
| 135.7 | 148.5 | 148.1 | 171.3 | 168.3 | 168.0 | 168.1 | 180.0 | 183.7 | 254.5 | |
| 960.9 | 1,057.2 | 1,072.6 | 1,278.6 | 1,137.8 | 1,355.5 | 1,258.0 | 1,347.9 | 1,411.8 | 1,914.3 | |
| Growth | +10.0% | +1.5% | +19.2% | −11.0% | +19.1% | −7.2% | +7.2% | +4.7% | +35.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 234.2 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 234.2 |
| 219.8 | 248.2 | 257.9 | 437.4 | 347.4 | 535.0 | 414.1 | 499.9 | 535.8 | 1,010.3 | |
| Equity | ||||||||||
| 1,017.8 | 1,135.7 | 1,217.5 | 1,310.4 | 1,279.6 | 1,421.1 | 1,571.1 | 1,679.5 | 1,787.9 | 1,771.6 | |
| 740.9 | 802.8 | 805.8 | 828.5 | 776.6 | 812.1 | 831.6 | 829.6 | 847.7 | 866.4 | |
| Growth | +8.4% | +0.4% | +2.8% | −6.3% | +4.6% | +2.4% | −0.2% | +2.2% | +2.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 189.9 | −121.7 |
| 90.6 | 88.0 | 85.7 | 83.5 | 82.6 | 80.6 | 76.8 | 73.7 | 72.2 | 72.7 | |
| calc | 8.18 | 9.12 | 9.40 | 9.92 | 9.40 | 10.08 | 10.83 | 11.26 | 11.75 | 11.92 |
Lines marked calc are worked out here from filed figures; point at one for how.