Closing prices at the end of each trading day, from 11 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 | 482.2 | 542.8 | 651.8 | 683.1 | 748.1 | 823.6 | 821.2 | 1,023.3 | 1,346.9 | 1,808.8 |
| Growth | +12.6% | +20.1% | +4.8% | +9.5% | +10.1% | −0.3% | +24.6% | +31.6% | +34.3% | |
| Operating income | 21.3 | 56.0 | −22.6 | 126.0 | 227.6 | 14.9 | 111.5 | 318.1 | 561.9 | 1,097.5 |
| Net income | −17.9 | 26.6 | −72.6 | 96.1 | 144.2 | −66.7 | 37.1 | 210.0 | 284.3 | 885.8 |
| Growth | −372.9% | +50.1% | −146.3% | +466.0% | +35.4% | +211.6% | ||||
| EPS, diluted | −0.07 | 0.09 | −0.19 | 0.24 | 0.37 | −0.17 | 0.09 | 0.53 | 0.69 | 2.10 |
| Growth | −311.1% | +54.2% | −145.9% | +488.9% | +30.2% | +204.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.4% | 10.3% | −3.5% | 18.4% | 30.4% | 1.8% | 13.6% | 31.1% | 41.7% | 60.7% |
| Net margin | −3.7% | 4.9% | −11.1% | 14.1% | 19.3% | −8.1% | 4.5% | 20.5% | 21.1% | 49.0% |
| Free cash flow margin | −2.2% | 0.2% | −1.2% | −0.5% | 16.3% | 1.0% | −1.9% | 12.1% | 18.1% | 15.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 135.7 | 163.5 | 213.9 | 260.4 | 368.4 | 356.5 | 298.5 | 472.7 | 661.1 | 795.3 |
| Capital expenditure | −146.5 | −162.5 | −221.5 | −263.6 | −246.1 | −348.6 | −313.7 | −348.9 | −417.6 | −507.1 |
| Free cash flow | −10.8 | 1.0 | −7.6 | −3.2 | 122.3 | 7.9 | −15.2 | 123.8 | 243.5 | 288.2 |
| Growth | −860.0% | −93.5% | −292.4% | +96.7% | +18.4% | |||||
| Dividends paid | −5.4 | −6.0 | −7.8 | −15.6 | −23.9 | −34.5 | −35.1 | −35.3 | −35.1 | −39.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 252.2 | 200.8 | 206.0 | 182.8 | 220.5 | 172.5 | 129.8 | 224.8 | 327.2 | 623.1 |
| Total debt | 301.3 | 3.3 | n/a | n/a | n/a | n/a | n/a | 0.0 | 250.0 | 200.0 |
| Net cash (debt) | −49.1 | 197.5 | n/a | n/a | n/a | n/a | n/a | 224.8 | 77.2 | 423.1 |
| Shareholders’ equity | 1,759.4 | 2,681.2 | 2,602.3 | 2,695.3 | 2,851.5 | 2,735.6 | 2,721.1 | 2,923.5 | 3,584.2 | 4,445.8 |
| Debt to equity | 0.17 | 0.00 | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.07 | 0.04 |
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 | ||||||||||
| 252.2 | 200.8 | 206.0 | 182.8 | 220.5 | 172.5 | 129.8 | 224.8 | 327.2 | 623.1 | |
| 44.9 | 41.0 | 39.5 | 37.4 | 34.7 | 31.1 | 37.2 | 53.4 | 46.7 | 45.0 | |
| 131.7 | 161.2 | 110.2 | 126.9 | 148.5 | 199.0 | 234.2 | 271.2 | 232.8 | 225.4 | |
| 1,918.2 | 2,753.4 | 2,813.3 | 2,933.4 | 3,101.3 | 3,108.5 | 3,173.8 | 3,360.1 | 4,618.0 | 4,957.5 | |
| 2,492.2 | 3,320.3 | 3,272.2 | 3,396.5 | 3,636.5 | 3,621.5 | 3,674.2 | 4,001.2 | 5,336.1 | 6,384.6 | |
| Growth | +33.2% | −1.4% | +3.8% | +7.1% | −0.4% | +1.5% | +8.9% | +33.4% | +19.6% | |
| Liabilities | ||||||||||
| 301.3 | 3.3 | n/a | n/a | n/a | n/a | n/a | 0.0 | 250.0 | 200.0 | |
| calc | 301.3 | 3.3 | n/a | n/a | n/a | n/a | n/a | 0.0 | 250.0 | 200.0 |
| 732.8 | 639.1 | 669.9 | 701.2 | 785.0 | 885.9 | 953.1 | 1,077.7 | 1,751.9 | 1,938.8 | |
| Equity | ||||||||||
| −1,137.6 | −1,117.0 | −1,184.9 | −1,088.5 | −958.1 | −1,048.7 | −1,048.6 | −876.8 | −606.2 | 217.2 | |
| 1,759.4 | 2,681.2 | 2,602.3 | 2,695.3 | 2,851.5 | 2,735.6 | 2,721.1 | 2,923.5 | 3,584.2 | 4,445.8 | |
| Growth | +52.4% | −2.9% | +3.6% | +5.8% | −4.1% | −0.5% | +7.4% | +22.6% | +24.0% | |
| Per share and net cash | ||||||||||
| calc | −49.1 | 197.5 | n/a | n/a | n/a | n/a | n/a | 224.8 | 77.2 | 423.1 |
| n/a | n/a | 389.1 | 391.8 | n/a | n/a | n/a | 397.0 | 420.4 | 419.9 | |
| calc | n/a | n/a | 6.69 | 6.88 | n/a | n/a | n/a | 7.36 | 8.53 | 10.59 |
Lines marked calc are worked out here from filed figures; point at one for how.