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 | 994.4 | 1,423.8 | 2,147.4 | 2,535.9 | 3,161.2 | 4,216.3 | 4,505.9 | 3,692.2 | 4,398.3 | 4,117.8 |
| Growth | +43.2% | +50.8% | +18.1% | +24.7% | +33.4% | +6.9% | −18.1% | +19.1% | −6.4% | |
| Operating income | 71.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 49.5 | 50.3 | 96.5 | 113.0 | 206.2 | 498.5 | 525.1 | 259.2 | 333.8 | 147.6 |
| Growth | +1.5% | +91.8% | +17.1% | +82.4% | +141.8% | +5.3% | −50.6% | +28.8% | −55.8% | |
| EPS, diluted | 2.33 | 2.03 | 3.17 | 3.62 | 6.13 | 14.47 | 15.92 | 8.05 | 10.40 | 4.86 |
| Growth | −12.9% | +56.2% | +14.2% | +69.3% | +136.1% | +10.0% | −49.4% | +29.2% | −53.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.2% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 5.0% | 3.5% | 4.5% | 4.5% | 6.5% | 11.8% | 11.7% | 7.0% | 7.6% | 3.6% |
| Free cash flow margin | −5.3% | −9.1% | −9.8% | −3.4% | 10.5% | −5.0% | 6.5% | −0.0% | 2.0% | 3.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −44.7 | −111.3 | −195.6 | −68.8 | 340.6 | −201.2 | 315.3 | 41.6 | 125.7 | 153.1 |
| Capital expenditure | −7.8 | −17.6 | −15.8 | −16.8 | −9.0 | −8.9 | −20.4 | −43.3 | −39.0 | −28.8 |
| Free cash flow | −52.5 | −128.9 | −211.4 | −85.6 | 331.6 | −210.1 | 294.9 | −1.7 | 86.7 | 124.3 |
| Growth | −163.4% | −100.6% | +43.3% | |||||||
| Buybacks | −2.4 | n/a | −11.0 | −1.4 | n/a | n/a | −120.6 | −19.2 | −83.8 | −143.6 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −15.2 | −26.0 | −29.4 | −32.8 | −34.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.5 | 88.8 | 32.9 | 55.4 | 394.0 | 316.3 | 296.7 | 226.2 | 150.0 | 109.4 |
| Shareholders’ equity | 473.6 | 735.2 | 859.4 | 1,061.7 | 1,280.7 | 1,764.5 | 2,150.2 | 2,386.9 | 2,620.9 | 2,591.7 |
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 | ||||||||||
| 29.5 | 88.8 | 32.9 | 55.4 | 394.0 | 316.3 | 296.7 | 226.2 | 150.0 | 109.4 | |
| 15.9 | 27.9 | 33.3 | 36.0 | 28.4 | 24.9 | 31.7 | 69.1 | 155.2 | 69.4 | |
| 21.4 | 27.4 | 30.4 | 30.4 | 30.4 | 30.4 | 30.4 | 30.4 | 41.1 | 41.1 | |
| 1,007.5 | 1,735.0 | 2,254.3 | 2,500.0 | 2,845.1 | 3,496.9 | 3,773.8 | 4,139.4 | 4,532.5 | 4,459.9 | |
| Growth | +72.2% | +29.9% | +10.9% | +13.8% | +22.9% | +7.9% | +9.7% | +9.5% | −1.6% | |
| Liabilities | ||||||||||
| 533.9 | 999.8 | 1,394.9 | 1,438.3 | 1,564.4 | 1,732.4 | 1,623.6 | 1,752.4 | 1,911.6 | 1,868.2 | |
| Equity | ||||||||||
| 117.9 | 168.1 | 264.0 | 377.0 | 583.2 | 1,066.3 | 1,565.1 | 1,793.6 | 2,093.6 | 2,205.5 | |
| 473.6 | 735.2 | 859.4 | 1,061.7 | 1,280.7 | 1,764.5 | 2,150.2 | 2,386.9 | 2,620.9 | 2,591.7 | |
| Growth | +55.2% | +16.9% | +23.5% | +20.6% | +37.8% | +21.9% | +11.0% | +9.8% | −1.1% | |
| Per share and net cash | ||||||||||
| 21.6 | 29.5 | 30.2 | 33.1 | 33.4 | 33.8 | 31.8 | 31.8 | 31.0 | 29.1 | |
| calc | 21.91 | 24.92 | 28.50 | 32.11 | 38.40 | 52.26 | 67.67 | 75.12 | 84.65 | 89.21 |
Lines marked calc are worked out here from filed figures; point at one for how.