Closing prices at the end of each trading day, from 13 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 | 91.5 | 111.5 | 137.1 | 187.5 | 248.6 | 339.3 | 429.8 | 537.5 | 617.1 | 718.4 |
| Growth | +21.8% | +23.0% | +36.7% | +32.6% | +36.5% | +26.7% | +25.1% | +14.8% | +16.4% | |
| Operating income | 51.7 | 63.0 | 73.0 | 114.4 | 133.1 | 190.3 | 218.1 | 254.4 | 302.2 | 340.4 |
| Net income | 45.1 | 58.1 | 58.2 | 80.1 | 91.4 | 122.3 | 152.4 | 170.0 | 189.2 | 204.3 |
| Growth | +28.8% | +0.1% | +37.7% | +14.1% | +33.8% | +24.7% | +11.5% | +11.3% | +8.0% | |
| EPS, diluted | 1.97 | 2.08 | 1.78 | 1.93 | 1.74 | 1.78 | 1.83 | 1.70 | 1.78 | 1.77 |
| Growth | +5.6% | −14.4% | +8.4% | −9.8% | +2.3% | +2.8% | −7.1% | +4.7% | −0.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 56.4% | 56.5% | 53.2% | 61.0% | 53.6% | 56.1% | 50.7% | 47.3% | 49.0% | 47.4% |
| Net margin | 49.3% | 52.1% | 42.4% | 42.7% | 36.8% | 36.0% | 35.5% | 31.6% | 30.7% | 28.4% |
| Free cash flow margin | n/a | n/a | −375.6% | −307.3% | −469.5% | −337.0% | −288.0% | −150.4% | −71.7% | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 61.7 | 82.2 | 93.2 | 126.7 | 143.0 | 246.3 | 362.1 | 391.6 | 432.0 | 504.1 |
| Capital expenditure | n/a | n/a | −608.3 | −702.9 | −1,310.0 | −1,390.0 | −1,600.0 | −1,200.0 | −874.5 | n/a |
| Free cash flow | n/a | n/a | −515.1 | −576.2 | −1,167.0 | −1,143.7 | −1,237.9 | −808.4 | −442.5 | n/a |
| Growth | ||||||||||
| Buybacks | −0.7 | −1.1 | −1.1 | −1.4 | −1.6 | −1.8 | −1.9 | −2.7 | −2.3 | −3.7 |
| Dividends paid | −42.1 | −55.1 | −67.6 | −90.3 | −116.1 | −194.3 | −220.3 | −277.7 | −303.6 | −340.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 33.4 | 50.8 | 54.0 | 15.6 | 6.1 | 43.3 | 27.8 | 10.9 | 6.4 | 16.3 |
| Total debt | 404.1 | 522.4 | 724.1 | n/a | 1,225.2 | 1,693.7 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −370.7 | −471.6 | −670.1 | n/a | −1,219.1 | −1,650.5 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 683.0 | 908.7 | 1,236.1 | 1,689.3 | 2,524.5 | 3,417.7 | 4,629.0 | 5,199.2 | 5,510.0 | 6,271.0 |
| Debt to equity | 0.59 | 0.57 | 0.59 | n/a | 0.49 | 0.50 | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 61.7 | 82.2 | 93.2 | 126.7 | 143.0 | 246.3 | 362.1 | 391.6 | 432.0 | 504.1 | |
| Growth | +33.2% | +13.4% | +35.9% | +12.8% | +72.3% | +47.0% | +8.1% | +10.3% | +16.7% | |
| Investment | ||||||||||
| n/a | n/a | −608.3 | −702.9 | −1,310.0 | −1,390.0 | −1,600.0 | −1,200.0 | −874.5 | n/a | |
| calc | n/a | n/a | −515.1 | −576.2 | −1,167.0 | −1,143.7 | −1,237.9 | −808.4 | −442.5 | n/a |
| Growth | ||||||||||
| calc | n/a | n/a | −15.90 | −13.98 | −22.27 | −17.03 | −15.64 | −8.47 | −4.34 | n/a |
| −297.6 | −319.1 | −568.1 | −667.5 | −1,299.8 | −1,386.6 | −1,616.0 | −1,275.0 | −885.4 | −1,543.1 | |
| Financing | ||||||||||
| 266.5 | 262.3 | 470.1 | 529.0 | 1,122.7 | 1,177.6 | 1,237.5 | 869.0 | 445.3 | 1,053.2 | |
| −42.1 | −55.1 | −67.6 | −90.3 | −116.1 | −194.3 | −220.3 | −277.7 | −303.6 | −340.7 | |
| −0.7 | −1.1 | −1.1 | −1.4 | −1.6 | −1.8 | −1.9 | −2.7 | −2.3 | −3.7 | |
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.