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 | 685.3 | 751.9 | 823.8 | 939.4 | 1,072.8 | 1,121.9 | 1,222.7 | 1,391.6 | 1,520.5 | 1,603.9 |
| Growth | +9.7% | +9.6% | +14.0% | +14.2% | +4.6% | +9.0% | +13.8% | +9.3% | +5.5% | |
| Net income | 99.4 | 106.9 | 117.1 | 46.5 | 19.1 | 20.4 | −22.3 | 66.8 | 58.9 | 183.0 |
| Growth | +7.6% | +9.5% | −60.3% | −58.9% | +6.8% | −209.1% | −11.8% | +210.5% | ||
| EPS, diluted | 2.79 | 2.99 | 3.27 | 1.36 | 0.60 | 0.65 | −0.72 | 2.22 | 2.01 | 6.32 |
| Growth | +7.2% | +9.4% | −58.4% | −55.9% | +8.3% | −210.8% | −9.5% | +214.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 14.5% | 14.2% | 14.2% | 5.0% | 1.8% | 1.8% | −1.8% | 4.8% | 3.9% | 11.4% |
| Free cash flow margin | 16.5% | 32.0% | 27.1% | 7.8% | 1.1% | 20.2% | 26.1% | 4.8% | 8.5% | 23.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 121.4 | 245.0 | 230.1 | 84.6 | 29.3 | 234.4 | 324.5 | 71.0 | 137.4 | 381.5 |
| Capital expenditure | −8.2 | −4.6 | −6.7 | −11.3 | −17.2 | −7.2 | −4.9 | −4.0 | −7.4 | −4.4 |
| Free cash flow | 113.2 | 240.4 | 223.4 | 73.3 | 12.1 | 227.2 | 319.6 | 67.0 | 130.0 | 377.1 |
| Growth | +112.4% | −7.1% | −67.2% | −83.4% | +1,772.3% | +40.7% | −79.1% | +94.2% | +190.1% | |
| Buybacks | −8.5 | −18.1 | −25.3 | −66.2 | −28.9 | −1.6 | −11.6 | −22.0 | −21.9 | −22.4 |
| Dividends paid | −24.2 | −24.0 | −25.5 | −26.1 | −24.5 | −24.2 | −23.8 | −23.3 | −22.3 | −22.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 105.7 | 213.5 | 166.4 | 182.1 | 167.2 | 250.5 | 388.7 | 397.3 | 259.4 | 408.9 |
| Total debt | 15.0 | 12.9 | 11.4 | n/a | 8.5 | 103.7 | 102.8 | 102.0 | 101.2 | 100.5 |
| Net cash (debt) | 90.7 | 200.6 | 155.0 | n/a | 158.7 | 146.8 | 285.9 | 295.3 | 158.2 | 308.4 |
| Shareholders’ equity | 371.2 | 440.0 | 501.6 | 493.9 | 449.3 | 429.7 | 287.9 | 341.3 | 373.3 | 551.0 |
| Debt to equity | 0.04 | 0.03 | 0.02 | n/a | 0.02 | 0.24 | 0.36 | 0.30 | 0.27 | 0.18 |
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 | ||||||||||
| 105.7 | 213.5 | 166.4 | 182.1 | 167.2 | 250.5 | 388.7 | 397.3 | 259.4 | 408.9 | |
| 32.2 | 32.9 | 35.0 | 41.4 | 53.6 | 53.7 | 51.4 | 47.6 | 48.7 | 49.3 | |
| 1,060.0 | 1,455.0 | 1,858.4 | 1,719.9 | 1,758.7 | 2,056.1 | 2,890.2 | 2,316.6 | 2,841.9 | 2,839.7 | |
| Growth | +37.3% | +27.7% | −7.5% | +2.3% | +16.9% | +40.6% | −19.8% | +22.7% | −0.1% | |
| Liabilities | ||||||||||
| 15.0 | 12.9 | 11.4 | n/a | 8.5 | 103.7 | 102.8 | 102.0 | 101.2 | 100.5 | |
| calc | 15.0 | 12.9 | 11.4 | n/a | 8.5 | 103.7 | 102.8 | 102.0 | 101.2 | 100.5 |
| 688.8 | 1,015.0 | 1,356.8 | 1,226.0 | 1,309.5 | 1,626.4 | 2,602.3 | 1,975.3 | 2,468.6 | 2,288.7 | |
| Equity | ||||||||||
| 381.9 | 464.7 | 553.2 | 573.6 | 567.5 | 563.7 | 517.5 | 560.7 | 596.9 | 757.4 | |
| 371.2 | 440.0 | 501.6 | 493.9 | 449.3 | 429.7 | 287.9 | 341.3 | 373.3 | 551.0 | |
| Growth | +18.5% | +14.0% | −1.5% | −9.0% | −4.4% | −33.0% | +18.5% | +9.4% | +47.6% | |
| Per share and net cash | ||||||||||
| calc | 90.7 | 200.6 | 155.0 | n/a | 158.7 | 146.8 | 285.9 | 295.3 | 158.2 | 308.4 |
| 35.1 | 34.7 | 34.8 | 32.6 | 31.1 | 31.2 | 30.4 | 29.0 | 28.1 | 28.0 | |
| calc | 10.59 | 12.67 | 14.42 | 15.13 | 14.43 | 13.76 | 9.47 | 11.78 | 13.28 | 19.67 |
Lines marked calc are worked out here from filed figures; point at one for how.