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 | 871.2 | 1,048.7 | 1,242.8 | 1,701.1 | 1,589.5 | 3,133.4 | 3,995.7 | 2,132.7 | 2,077.7 | 2,060.1 |
| Growth | +20.4% | +18.5% | +36.9% | −6.6% | +97.1% | +27.5% | −46.6% | −2.6% | −0.8% | |
| Operating income | 44.2 | 78.8 | 128.4 | 132.7 | −105.5 | 204.7 | 256.8 | 194.1 | 152.9 | 128.1 |
| Net income | 189.9 | 40.8 | 104.7 | 79.4 | −126.9 | 322.0 | 157.9 | 95.0 | −1,447.7 | −409.3 |
| Growth | −78.5% | +156.7% | −24.2% | −259.8% | −51.0% | −39.8% | −1,623.9% | |||
| EPS, diluted | 1.98 | 0.42 | 1.08 | 0.82 | −1.35 | 1.82 | 0.82 | 0.50 | −7.23 | −2.20 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 44.2% | 45.8% | 46.5% | 45.1% | 41.4% | n/a | n/a | 43.5% | 42.7% | 42.1% |
| Operating margin | 5.1% | 7.5% | 10.3% | 7.8% | −6.6% | 6.5% | 6.4% | 9.1% | 7.4% | 6.2% |
| Net margin | 21.8% | 3.9% | 8.4% | 4.7% | −8.0% | 10.3% | 4.0% | 4.5% | −69.7% | −19.9% |
| Free cash flow margin | 7.1% | 8.7% | 4.5% | 1.9% | 11.9% | −1.4% | −14.2% | 14.8% | 16.0% | 14.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 77.7 | 117.7 | 92.3 | 86.6 | 228.2 | 278.3 | −35.1 | 364.7 | 382.0 | 334.0 |
| Capital expenditure | −16.2 | −26.2 | −36.8 | −54.7 | −39.2 | −322.3 | −532.3 | −50.0 | −48.7 | −31.8 |
| Free cash flow | 61.6 | 91.5 | 55.5 | 31.8 | 189.0 | −44.0 | −567.4 | 314.7 | 333.3 | 302.2 |
| Growth | +48.6% | −39.4% | −42.6% | +493.4% | −123.3% | +5.9% | −9.3% | |||
| Buybacks | −5.1 | −16.6 | −22.5 | −28.1 | −22.2 | −38.2 | −35.8 | −56.0 | −31.4 | −3.7 |
| Dividends paid | −3.8 | −3.8 | −3.8 | −3.8 | −1.9 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 126.0 | 85.7 | 64.0 | 106.7 | 366.1 | 352.2 | 180.2 | 393.5 | 445.0 | 903.2 |
| Total debt | 0.0 | 11.8 | 9.6 | 450.6 | 665.2 | 1,025.3 | 1,176.3 | 1,535.3 | 1,428.9 | 1,416.0 |
| Net cash (debt) | 126.0 | 73.9 | 54.4 | −343.9 | −299.1 | −673.1 | −996.1 | −1,141.8 | −983.9 | −512.8 |
| Shareholders’ equity | 598.9 | 649.6 | 724.6 | 767.4 | 675.6 | 3,682.9 | 3,774.3 | 3,878.2 | 2,407.7 | 2,068.9 |
| Debt to equity | 0.00 | 0.02 | 0.01 | 0.59 | 0.98 | 0.28 | 0.31 | 0.40 | 0.59 | 0.68 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 871.2 | 1,048.7 | 1,242.8 | 1,701.1 | 1,589.5 | 3,133.4 | 3,995.7 | 2,132.7 | 2,077.7 | 2,060.1 | |
| Growth | +20.4% | +18.5% | +36.9% | −6.6% | +97.1% | +27.5% | −46.6% | −2.6% | −0.8% | |
| 486.2 | 568.3 | 664.5 | 934.3 | 931.9 | n/a | n/a | 1,205.6 | 1,190.7 | 1,192.5 | |
| 385.0 | 480.4 | 578.4 | 766.8 | 657.6 | n/a | n/a | 927.1 | 887.0 | 867.6 | |
| Growth | +24.8% | +20.4% | +32.6% | −14.2% | −4.3% | −2.2% | ||||
| 33.3 | 36.6 | 40.8 | 50.6 | 46.3 | 68.0 | 76.4 | 61.8 | 64.1 | 65.5 | |
| 72.0 | 94.2 | 100.5 | 583.5 | 542.5 | 849.7 | 970.6 | 671.2 | 670.0 | 674.0 | |
| 44.2 | 78.8 | 128.4 | 132.7 | −105.5 | 204.7 | 256.8 | 194.1 | 152.9 | 128.1 | |
| Growth | +78.5% | +62.9% | +3.3% | −179.5% | +25.5% | −24.4% | −21.2% | −16.2% | ||
| 58.4 | 68.1 | 131.3 | 95.8 | −127.5 | 350.6 | 141.9 | 129.5 | 111.5 | 87.6 | |
| −132.6 | 26.4 | 26.0 | 16.5 | −0.6 | 28.6 | −16.0 | 30.0 | 18.1 | 48.8 | |
| 189.9 | 40.8 | 104.7 | 79.4 | −126.9 | 322.0 | 157.9 | 95.0 | −1,447.7 | −409.3 | |
| Growth | −78.5% | +156.7% | −24.2% | −259.8% | −51.0% | −39.8% | −1,623.9% | |||
| Per share | ||||||||||
| 2.02 | 0.43 | 1.11 | 0.84 | −1.35 | 1.90 | 0.85 | 0.51 | −7.88 | −2.23 | |
| 1.98 | 0.42 | 1.08 | 0.82 | −1.35 | 1.82 | 0.82 | 0.50 | −7.23 | −2.20 | |
| Growth | −78.8% | +157.1% | −24.1% | −264.6% | −54.9% | −39.0% | −1,546.0% | |||
| 94.0 | 94.3 | 94.6 | 94.3 | 94.2 | 169.1 | 184.9 | 185.0 | 183.7 | 183.7 | |
| 95.8 | 96.6 | 97.2 | 96.3 | 94.2 | 176.9 | 201.3 | 201.1 | 199.3 | 185.7 | |
| Growth | +0.8% | +0.6% | −0.9% | −2.2% | +87.8% | +13.8% | −0.1% | −0.9% | −6.8% | |
† The diluted share count jumps at 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.