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 | 2,928.6 | 3,319.5 | 3,081.6 | 2,959.1 | 1,984.2 | 2,659.9 | 3,618.9 | 4,331.9 | 4,470.2 | 4,678.3 |
| Growth | +13.3% | −7.2% | −4.0% | −32.9% | +34.1% | +36.1% | +19.7% | +3.2% | +4.7% | |
| Operating income | 178.6 | 272.9 | 123.5 | 159.9 | −66.8 | 139.5 | 264.4 | 314.0 | 324.5 | 364.4 |
| Net income | 78.8 | 129.2 | 36.8 | 79.9 | −149.5 | 45.5 | 140.3 | 181.3 | 148.8 | 212.1 |
| Growth | +63.9% | −71.5% | +116.8% | −287.1% | +208.5% | +29.2% | −17.9% | +42.6% | ||
| EPS, diluted | 0.37 | 0.61 | 0.18 | 0.38 | −0.72 | 0.22 | 0.67 | 0.86 | 0.71 | 1.01 |
| Growth | +64.9% | −70.5% | +111.1% | −289.5% | +204.5% | +28.4% | −17.4% | +42.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.1% | 8.2% | 4.0% | 5.4% | −3.4% | 5.2% | 7.3% | 7.2% | 7.3% | 7.8% |
| Net margin | 2.7% | 3.9% | 1.2% | 2.7% | −7.5% | 1.7% | 3.9% | 4.2% | 3.3% | 4.5% |
| Free cash flow margin | 2.5% | 2.4% | −0.6% | −1.4% | −3.5% | 5.4% | 3.5% | 0.5% | −1.4% | 0.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 164.2 | 255.2 | 179.7 | 223.5 | 16.0 | 258.0 | 345.4 | 382.0 | 266.8 | 296.3 |
| Capital expenditure | −92.3 | −174.8 | −197.0 | −265.2 | −86.3 | −115.0 | −217.1 | −360.1 | −327.6 | −281.4 |
| Free cash flow | 71.9 | 80.4 | −17.3 | −41.8 | −70.3 | 143.0 | 128.3 | 21.9 | −60.8 | 15.0 |
| Growth | +11.8% | −121.5% | −10.3% | −83.0% | −378.0% | |||||
| Buybacks | 0.0 | 0.0 | −46.0 | −14.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| Dividends paid | 0.0 | 0.0 | −20.9 | −22.4 | −10.2 | −0.0 | −31.6 | −40.0 | −50.6 | −50.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 194.8 | 308.5 | 197.3 | 121.9 | 166.0 | 278.8 | 266.9 | 196.7 | 135.1 | 373.4 |
| Total debt | 579.7 | 633.5 | 630.3 | 626.8 | 776.6 | 744.0 | 730.7 | 714.8 | 718.6 | 1,137.7 |
| Net cash (debt) | −384.9 | −325.0 | −433.0 | −504.9 | −610.6 | −465.1 | −463.8 | −518.2 | −583.5 | −764.2 |
| Shareholders’ equity | 351.0 | 495.7 | 392.4 | 421.1 | 197.5 | 220.4 | 323.6 | 515.3 | 508.1 | 770.5 |
| Debt to equity | 1.65 | 1.28 | 1.61 | 1.49 | 3.93 | 3.38 | 2.26 | 1.39 | 1.41 | 1.48 |
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 | ||||||||||
| 194.8 | 308.5 | 197.3 | 121.9 | 166.0 | 278.8 | 266.9 | 196.7 | 135.1 | 373.4 | |
| 48.9 | 82.7 | 46.1 | 37.8 | 33.6 | 37.8 | 50.1 | 52.8 | 51.7 | 66.4 | |
| 848.0 | 890.7 | 856.2 | 961.0 | 796.5 | 743.5 | 856.1 | 1,119.9 | 1,127.0 | 1,308.7 | |
| 7.1 | 7.1 | 5.9 | 6.8 | 5.6 | 5.2 | 7.2 | 11.9 | 13.3 | 16.6 | |
| 1,505.1 | 1,803.7 | 1,578.0 | 2,557.7 | 2,294.0 | 2,361.3 | 2,636.6 | 3,019.2 | 2,892.7 | 3,885.8 | |
| Growth | +19.8% | −12.5% | +62.1% | −10.3% | +2.9% | +11.7% | +14.5% | −4.2% | +34.3% | |
| Liabilities | ||||||||||
| 28.1 | 4.4 | 3.8 | 3.2 | 3.1 | 4.7 | 19.0 | 1.8 | 2.6 | 11.8 | |
| 551.6 | 629.1 | 626.4 | 623.6 | 773.4 | 739.2 | 711.7 | 713.0 | 716.0 | 1,125.9 | |
| calc | 579.7 | 633.5 | 630.3 | 626.8 | 776.6 | 744.0 | 730.7 | 714.8 | 718.6 | 1,137.7 |
| 1,153.5 | 1,307.6 | 1,185.3 | 2,136.1 | 2,095.9 | 2,140.1 | 2,312.2 | 2,502.4 | 2,383.2 | 3,113.7 | |
| Equity | ||||||||||
| 272.0 | 401.1 | 413.1 | 471.1 | 290.9 | 316.2 | 424.9 | 566.2 | 664.4 | 825.9 | |
| 351.0 | 495.7 | 392.4 | 421.1 | 197.5 | 220.4 | 323.6 | 515.3 | 508.1 | 770.5 | |
| Growth | +41.2% | −20.8% | +7.3% | −53.1% | +11.6% | +46.8% | +59.2% | −1.4% | +51.6% | |
| Per share and net cash | ||||||||||
| calc | −384.9 | −325.0 | −433.0 | −504.9 | −610.6 | −465.1 | −463.8 | −518.2 | −583.5 | −764.2 |
| 210.7 | 211.1 | 205.2 | 204.1 | 207.3 | 210.5 | n/a | 210.7 | 210.7 | 210.7 | |
| calc | 1.67 | 2.35 | 1.91 | 2.06 | 0.95 | 1.05 | n/a | 2.45 | 2.41 | 3.66 |
Lines marked calc are worked out here from filed figures; point at one for how.