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 | 1,005.7 | 1,024.2 | 1,009.8 | 1,258.3 | 1,294.3 | 1,370.6 | 1,421.9 | 1,452.6 | 1,594.3 | 1,759.8 |
| Growth | +1.8% | −1.4% | +24.6% | +2.9% | +5.9% | +3.7% | +2.2% | +9.8% | +10.4% | |
| Operating income | 221.1 | 84.6 | 125.9 | 123.8 | 144.7 | 209.9 | 203.8 | 220.4 | 308.1 | 329.9 |
| Net income | 129.5 | 5.1 | 68.9 | 67.1 | 72.7 | 127.8 | 142.2 | 121.5 | 203.1 | 226.7 |
| Growth | −96.0% | +1,242.2% | −2.7% | +8.3% | +75.9% | +11.3% | −14.5% | +67.2% | +11.6% | |
| EPS, diluted | 1.09 | 0.04 | 0.59 | 0.57 | 0.62 | 1.08 | 1.24 | 1.12 | 1.91 | 2.16 |
| Growth | −96.3% | +1,375.0% | −3.4% | +8.8% | +74.2% | +14.8% | −9.7% | +70.5% | +13.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.0% | 8.3% | 12.5% | 9.8% | 11.2% | 15.3% | 14.3% | 15.2% | 19.3% | 18.7% |
| Net margin | 12.9% | 0.5% | 6.8% | 5.3% | 5.6% | 9.3% | 10.0% | 8.4% | 12.7% | 12.9% |
| Free cash flow margin | 5.9% | 11.8% | 16.4% | 8.7% | 23.0% | 14.6% | 9.2% | 11.0% | 21.5% | 17.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 99.8 | 146.2 | 183.9 | 132.6 | 314.9 | 220.5 | 143.4 | 168.5 | 358.7 | 322.8 |
| Capital expenditure | −40.8 | −25.7 | −18.3 | −23.1 | −17.8 | −20.6 | −13.1 | −8.9 | −15.4 | −12.9 |
| Free cash flow | 59.0 | 120.5 | 165.7 | 109.5 | 297.1 | 199.9 | 130.3 | 159.6 | 343.3 | 309.9 |
| Growth | +104.1% | +37.5% | −33.9% | +171.3% | −32.7% | −34.8% | +22.5% | +115.1% | −9.7% | |
| Buybacks | −60.1 | −37.4 | −54.5 | −35.6 | −28.9 | −107.4 | −206.5 | −27.6 | −127.7 | −202.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 75.8 | 69.7 | 148.5 | 121.4 | 165.4 | 122.1 | 125.0 | 164.2 | 216.4 | 196.5 |
| Total debt | 743.9 | 685.7 | 671.8 | 1,373.2 | 1,155.0 | 1,065.7 | 1,089.9 | 1,038.0 | 924.6 | 817.6 |
| Net cash (debt) | −668.2 | −616.0 | −523.3 | −1,251.8 | −989.6 | −943.7 | −964.9 | −873.8 | −708.2 | −621.1 |
| Shareholders’ equity | 754.9 | 764.6 | 1,048.2 | 1,130.0 | 1,206.6 | 1,244.8 | 1,193.2 | 1,324.3 | 1,424.3 | 1,519.1 |
| Debt to equity | 0.99 | 0.90 | 0.64 | 1.22 | 0.96 | 0.86 | 0.91 | 0.78 | 0.65 | 0.54 |
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 | ||||||||||
| 99.8 | 146.2 | 183.9 | 132.6 | 314.9 | 220.5 | 143.4 | 168.5 | 358.7 | 322.8 | |
| Growth | +46.4% | +25.8% | −27.9% | +137.5% | −30.0% | −35.0% | +17.5% | +112.9% | −10.0% | |
| 103.5 | 102.2 | 97.4 | 122.6 | 140.3 | 133.4 | 127.3 | 122.4 | 111.0 | 96.9 | |
| Investment | ||||||||||
| −40.8 | −25.7 | −18.3 | −23.1 | −17.8 | −20.6 | −13.1 | −8.9 | −15.4 | −12.9 | |
| calc | 59.0 | 120.5 | 165.7 | 109.5 | 297.1 | 199.9 | 130.3 | 159.6 | 343.3 | 309.9 |
| Growth | +104.1% | +37.5% | −33.9% | +171.3% | −32.7% | −34.8% | +22.5% | +115.1% | −9.7% | |
| calc | 0.50 | 1.01 | 1.41 | 0.92 | 2.52 | 1.68 | 1.14 | 1.47 | 3.22 | 2.96 |
| 129.6 | −54.4 | −45.4 | −830.5 | −30.7 | −45.4 | 60.2 | −37.8 | −45.1 | 7.2 | |
| Financing | ||||||||||
| −251.1 | −98.1 | −57.7 | 668.4 | −159.9 | −256.9 | −171.1 | −111.6 | −288.2 | −336.6 | |
| −60.1 | −37.4 | −54.5 | −35.6 | −28.9 | −107.4 | −206.5 | −27.6 | −127.7 | −202.6 | |
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.