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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 227.8 | 162.0 | 118.5 | 358.8 | 259.9 | 166.5 | 174.3 | 261.0 | 502.0 | 341.1 | |
| Growth | −28.9% | −26.9% | +202.8% | −27.6% | −35.9% | +4.7% | +49.7% | +92.3% | −32.1% | |
| 65.6 | 65.7 | 67.6 | 85.8 | 114.5 | 144.3 | 154.1 | 159.5 | 195.0 | 223.0 | |
| Investment | ||||||||||
| −84.8 | −82.4 | −44.8 | −85.4 | −82.1 | −85.1 | −138.0 | −203.5 | −189.7 | −165.6 | |
| calc | 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% | |
| calc | 2.93 | 1.63 | 1.51 | 5.65 | 3.67 | 1.67 | 0.75 | 1.18 | 6.40 | 3.58 |
| −79.8 | −126.4 | −364.5 | −109.4 | −528.2 | −570.3 | 90.7 | −285.8 | −1,508.9 | −121.4 | |
| Financing | ||||||||||
| −144.2 | −42.8 | 338.6 | −108.4 | 123.7 | 380.9 | −177.5 | −30.8 | 1,089.4 | −192.4 | |
| n/a | n/a | −2.4 | −9.9 | −9.8 | −9.8 | −9.8 | −9.8 | −9.7 | −10.0 | |
| 0.0 | 0.0 | −3.0 | −11.0 | −8.0 | −9.4 | −15.0 | −13.8 | 0.0 | 0.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.