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 | 2,700.2 | 2,826.5 | 3,093.8 | 2,988.3 | 2,940.2 | 3,766.2 | 5,029.0 | 4,427.4 | 4,179.0 | 4,010.2 |
| Growth | +4.7% | +9.5% | −3.4% | −1.6% | +28.1% | +33.5% | −12.0% | −5.6% | −4.0% | |
| Operating income | 34.1 | 61.3 | 109.1 | 63.8 | 98.3 | 277.0 | 394.5 | 172.6 | 244.4 | 90.3 |
| Net income | 18.7 | 59.7 | 67.3 | 40.0 | 71.1 | 213.5 | 298.2 | 195.4 | 174.0 | 60.1 |
| Growth | +220.2% | +12.6% | −40.6% | +77.8% | +200.3% | +39.7% | −34.5% | −11.0% | −65.5% | |
| EPS, diluted | 0.71 | 2.25 | 2.51 | 1.51 | 2.69 | 7.98 | 11.69 | 7.93 | 7.30 | 2.62 |
| Growth | +216.9% | +11.6% | −39.8% | +78.1% | +196.7% | +46.5% | −32.2% | −7.9% | −64.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 1.3% | 2.2% | 3.5% | 2.1% | 3.3% | 7.4% | 7.8% | 3.9% | 5.8% | 2.3% |
| Net margin | 0.7% | 2.1% | 2.2% | 1.3% | 2.4% | 5.7% | 5.9% | 4.4% | 4.2% | 1.5% |
| Free cash flow margin | 1.6% | 3.0% | 6.8% | 2.7% | 5.5% | 7.0% | 6.4% | 2.3% | 1.5% | 2.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 111.9 | 151.9 | 255.3 | 170.4 | 206.0 | 323.5 | 470.8 | 322.2 | 285.8 | 229.0 |
| Capital expenditure | −68.3 | −65.8 | −44.0 | −91.0 | −43.2 | −58.4 | −148.2 | −219.0 | −223.1 | −114.8 |
| Free cash flow | 43.7 | 86.1 | 211.4 | 79.4 | 162.7 | 265.1 | 322.6 | 103.1 | 62.7 | 114.2 |
| Growth | +97.2% | +145.4% | −62.4% | +104.9% | +62.9% | +21.7% | −68.0% | −39.2% | +82.0% | |
| Buybacks | −9.5 | −6.0 | −9.4 | −9.1 | −6.6 | −83.1 | −65.0 | −91.5 | −75.2 | −75.6 |
| Dividends paid | −8.3 | −8.3 | −8.2 | −8.2 | −8.2 | −8.1 | −10.8 | −11.5 | −11.3 | −11.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 114.3 | 120.8 | 190.2 | 201.9 | 304.0 | 76.6 | 158.3 | 262.2 | 127.4 | 102.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 264.6 | 228.9 | 189.1 | 223.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −106.4 | 33.3 | −61.7 | −121.8 |
| Shareholders’ equity | 599.1 | 651.5 | 717.7 | 763.0 | 828.6 | 929.1 | 1,151.4 | 1,242.4 | 1,314.4 | 1,295.7 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 0.23 | 0.18 | 0.14 | 0.17 |
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 | ||||||||||
| 114.3 | 120.8 | 190.2 | 201.9 | 304.0 | 76.6 | 158.3 | 262.2 | 127.4 | 102.0 | |
| 260.6 | 279.1 | 297.1 | 282.6 | 320.9 | 582.3 | 517.5 | 430.1 | 394.8 | 371.0 | |
| 532.5 | 591.2 | 631.2 | 683.6 | 678.7 | 695.9 | 800.2 | 914.8 | 1,066.0 | 1,143.4 | |
| 108.9 | 108.3 | 108.3 | 88.3 | 88.3 | 299.7 | 304.8 | 304.8 | 304.8 | 304.8 | |
| 1,282.1 | 1,365.6 | 1,539.2 | 1,651.2 | 1,779.0 | 2,112.7 | 2,494.3 | 2,485.1 | 2,429.7 | 2,452.7 | |
| Growth | +6.5% | +12.7% | +7.3% | +7.7% | +18.8% | +18.1% | −0.4% | −2.2% | +0.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 66.3 | 66.9 | 64.0 | 87.9 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 198.4 | 162.0 | 125.2 | 136.0 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 264.6 | 228.9 | 189.1 | 223.9 |
| Equity | ||||||||||
| 386.9 | 438.4 | 501.4 | 533.2 | 595.9 | 801.3 | 1,088.7 | 1,272.6 | 1,435.3 | 1,484.4 | |
| 599.1 | 651.5 | 717.7 | 763.0 | 828.6 | 929.1 | 1,151.4 | 1,242.4 | 1,314.4 | 1,295.7 | |
| Growth | +8.7% | +10.2% | +6.3% | +8.6% | +12.1% | +23.9% | +7.9% | +5.8% | −1.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | −106.4 | 33.3 | −61.7 | −121.8 |
| 25.6 | 25.6 | 25.6 | 25.4 | 25.4 | 24.6 | 24.3 | 23.5 | 23.2 | 22.3 | |
| calc | 23.39 | 25.41 | 28.07 | 30.08 | 32.62 | 37.77 | 47.46 | 52.82 | 56.78 | 58.12 |
Lines marked calc are worked out here from filed figures; point at one for how.