Closing prices at the end of each trading day, from 30 Oct 2018. 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 | 1,704.0 | 1,462.4 | 1,460.4 | 1,736.9 | 1,935.6 | 2,036.4 | 2,242.8 | 2,307.9 | 2,569.9 | 2,883.4 |
| Growth | −14.2% | −0.1% | +18.9% | +11.4% | +5.2% | +10.1% | +2.9% | +11.4% | +12.2% | |
| Operating income | 200.8 | 131.7 | 94.9 | 152.9 | 151.8 | 107.3 | 349.0 | 217.3 | 197.6 | 341.9 |
| Net income | 123.0 | 89.7 | 75.7 | 113.3 | 106.6 | 69.6 | 245.8 | 159.2 | 93.7 | 208.4 |
| Growth | −27.1% | −15.6% | +49.7% | −5.9% | −34.7% | +253.2% | −35.2% | −41.1% | +122.4% | |
| EPS, diluted | 2.52 | 1.84 | 1.54 | 2.32 | 2.18 | 1.42 | 5.05 | 3.26 | 1.91 | 4.24 |
| Growth | −27.0% | −16.3% | +50.6% | −6.0% | −34.9% | +255.6% | −35.4% | −41.4% | +122.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 19.2% | 20.0% | 22.4% |
| Operating margin | 11.8% | 9.0% | 6.5% | 8.8% | 7.8% | 5.3% | 15.6% | 9.4% | 7.7% | 11.9% |
| Net margin | 7.2% | 6.1% | 5.2% | 6.5% | 5.5% | 3.4% | 11.0% | 6.9% | 3.6% | 7.2% |
| Free cash flow margin | 8.4% | 5.4% | 5.0% | 15.7% | 9.2% | 4.0% | 1.6% | 2.5% | 12.2% | 6.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 227.8 | 162.0 | 118.5 | 358.8 | 259.9 | 166.5 | 174.3 | 261.0 | 502.0 | 341.1 |
| Capital expenditure | −84.8 | −82.4 | −44.8 | −85.4 | −82.1 | −85.1 | −138.0 | −203.5 | −189.7 | −165.6 |
| Free cash flow | 143.0 | 79.6 | 73.7 | 273.4 | 177.8 | 81.4 | 36.3 | 57.5 | 312.3 | 175.5 |
| Growth | −44.3% | −7.4% | +271.0% | −35.0% | −54.2% | −55.4% | +58.4% | +443.1% | −43.8% | |
| Buybacks | 0.0 | 0.0 | −3.0 | −11.0 | −8.0 | −9.4 | −15.0 | −13.8 | 0.0 | 0.0 |
| Dividends paid | n/a | n/a | −2.4 | −9.9 | −9.8 | −9.8 | −9.8 | −9.8 | −9.7 | −10.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.0 | 6.8 | 99.4 | 240.4 | 95.8 | 72.9 | 160.4 | 104.8 | 187.3 | 214.6 |
| Shareholders’ equity | 1,341.8 | 1,407.9 | 1,684.5 | 1,790.4 | 1,892.2 | 1,953.3 | 2,184.4 | 2,332.0 | 2,428.2 | 2,641.4 |
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 | ||||||||||
| 14.0 | 6.8 | 99.4 | 240.4 | 95.8 | 72.9 | 160.4 | 104.8 | 187.3 | 214.6 | |
| n/a | 165.3 | 291.4 | 200.0 | 260.2 | 310.8 | 334.2 | 357.1 | 350.2 | 417.7 | |
| n/a | 246.8 | 252.5 | 283.3 | 276.8 | 324.5 | 315.8 | 401.8 | 359.9 | 424.2 | |
| n/a | 583.1 | 803.0 | 816.2 | 913.3 | 1,201.9 | 1,199.6 | 1,336.3 | 2,129.4 | 2,097.8 | |
| n/a | 494.3 | 615.2 | 621.9 | 794.0 | 934.9 | 958.5 | 990.7 | 1,361.2 | 1,348.9 | |
| 1,526.3 | 1,602.5 | 2,172.2 | 2,302.5 | 2,646.7 | 3,188.1 | 3,340.6 | 3,577.9 | 4,915.5 | 4,985.2 | |
| Growth | +5.0% | +35.6% | +6.0% | +14.9% | +20.5% | +4.8% | +7.1% | +37.4% | +1.4% | |
| Liabilities | ||||||||||
| n/a | 194.6 | 487.7 | 512.1 | 754.5 | 1,234.8 | 1,156.2 | 1,245.9 | 2,487.3 | 2,343.8 | |
| Equity | ||||||||||
| n/a | 0.0 | 19.5 | 122.9 | 219.7 | 279.5 | 515.5 | 664.9 | 748.9 | 947.3 | |
| 1,341.8 | 1,407.9 | 1,684.5 | 1,790.4 | 1,892.2 | 1,953.3 | 2,184.4 | 2,332.0 | 2,428.2 | 2,641.4 | |
| Growth | +4.9% | +19.6% | +6.3% | +5.7% | +3.2% | +11.8% | +6.8% | +4.1% | +8.8% | |
| Per share and net cash | ||||||||||
| n/a | 0.0 | 48.8 | 48.3 | 48.2 | 48.3 | 48.4 | 48.6 | 48.8 | 49.0 | |
| calc | n/a | n/a | 34.52 | 37.07 | 39.26 | 40.44 | 45.13 | 47.98 | 49.76 | 53.91 |
Lines marked calc are worked out here from filed figures; point at one for how.