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 | 807.9 | 941.3 | 1,041.3 | 1,113.7 | 772.6 | 1,069.3 | 1,401.9 | 1,544.2 | 1,584.8 | 1,596.8 |
| Growth | +16.5% | +10.6% | +6.9% | −30.6% | +38.4% | +31.1% | +10.1% | +2.6% | +0.8% | |
| Operating income | 187.1 | 289.7 | 318.5 | 318.5 | 121.7 | 428.9 | 478.6 | 375.0 | 463.8 | 448.4 |
| Net income | 106.7 | 122.3 | 216.4 | 222.9 | 75.4 | 289.0 | 332.2 | 258.5 | 299.7 | 369.9 |
| Growth | +14.6% | +76.9% | +3.0% | −66.2% | +283.3% | +14.9% | −22.2% | +15.9% | +23.5% | |
| EPS, diluted | 2.46 | 2.15 | 3.80 | 3.98 | 1.35 | 5.15 | 5.99 | 5.07 | 6.20 | 7.90 |
| Growth | −12.6% | +76.7% | +4.7% | −66.1% | +281.5% | +16.3% | −15.4% | +22.3% | +27.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 23.2% | 30.8% | 30.6% | 28.6% | 15.7% | 40.1% | 34.1% | 24.3% | 29.3% | 28.1% |
| Net margin | 13.2% | 13.0% | 20.8% | 20.0% | 9.8% | 27.0% | 23.7% | 16.7% | 18.9% | 23.2% |
| Free cash flow margin | 15.7% | 24.9% | 18.7% | 19.1% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 152.0 | 257.4 | 242.9 | 270.6 | 110.1 | 383.7 | 367.1 | 296.6 | 319.4 | 270.4 |
| Capital expenditure | −25.2 | −23.4 | −47.7 | −57.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 126.8 | 233.9 | 195.2 | 213.2 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +84.4% | −16.5% | +9.2% | |||||||
| Buybacks | −35.9 | −9.8 | −148.7 | −50.6 | −55.5 | −13.4 | −434.8 | −362.8 | −380.7 | −138.3 |
| Dividends paid | −46.2 | −48.7 | −48.7 | −48.1 | −25.3 | −25.0 | −52.5 | −56.5 | −55.5 | −53.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 202.5 | 235.3 | 26.6 | 33.8 | 234.8 | 511.6 | 41.6 | 26.8 | 40.2 | 45.0 |
| Total debt | 839.4 | 725.3 | 753.5 | 844.1 | 1,058.7 | 1,060.5 | 1,203.5 | 1,568.0 | 1,768.5 | 1,906.1 |
| Net cash (debt) | −636.9 | −490.0 | −726.9 | −810.3 | −824.0 | −548.9 | −1,162.0 | −1,541.3 | −1,728.3 | −1,861.1 |
| Shareholders’ equity | −365.3 | −258.6 | −183.8 | −23.5 | −5.8 | 265.9 | 154.7 | 35.6 | −45.3 | 181.2 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 3.99 | 7.78 | 44.05 | n/a | 10.52 |
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 | ||||||||||
| 202.5 | 235.3 | 26.6 | 33.8 | 234.8 | 511.6 | 41.6 | 26.8 | 40.2 | 45.0 | |
| n/a | n/a | n/a | 141.6 | 149.9 | 153.1 | 216.6 | 195.9 | 176.7 | 207.5 | |
| 84.1 | 83.4 | 127.5 | 351.5 | 334.9 | 377.4 | 427.3 | 493.5 | 604.3 | 649.3 | |
| 78.9 | 80.8 | 169.0 | 159.2 | 159.2 | 159.2 | 218.7 | 220.2 | 220.2 | 305.8 | |
| 908.5 | 995.2 | 1,138.4 | 1,386.7 | 1,587.3 | 1,931.8 | 2,102.2 | 2,394.8 | 2,530.5 | 2,918.2 | |
| Growth | +9.5% | +14.4% | +21.8% | +14.5% | +21.7% | +8.8% | +13.9% | +5.7% | +15.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 0.0 | 216.4 | 3.0 | 499.3 | 0.0 | n/a | |
| 839.4 | 725.3 | 753.5 | 844.1 | 1,058.7 | 844.1 | 1,200.5 | 1,068.8 | 1,768.5 | 1,906.1 | |
| calc | 839.4 | 725.3 | 753.5 | 844.1 | 1,058.7 | 1,060.5 | 1,203.5 | 1,568.0 | 1,768.5 | 1,906.1 |
| 1,163.8 | 1,253.8 | 1,322.1 | 1,410.2 | 1,593.1 | 1,665.9 | 1,947.5 | 2,359.2 | 2,575.8 | 2,737.0 | |
| Equity | ||||||||||
| 607.6 | 627.3 | 795.2 | 968.8 | 1,024.5 | 1,275.2 | 1,555.7 | 1,756.4 | 2,001.3 | 2,318.0 | |
| −365.3 | −258.6 | −183.8 | −23.5 | −5.8 | 265.9 | 154.7 | 35.6 | −45.3 | 181.2 | |
| Growth | −41.8% | −77.0% | −227.2% | |||||||
| Per share and net cash | ||||||||||
| calc | −636.9 | −490.0 | −726.9 | −810.3 | −824.0 | −548.9 | −1,162.0 | −1,541.3 | −1,728.3 | −1,861.1 |
| 56.3 | 56.7 | 55.7 | 55.7 | 55.5 | 55.6 | 52.2 | 49.5 | 46.9 | 46.0 | |
| calc | −6.49 | −4.56 | −3.30 | −0.42 | −0.10 | 4.78 | 2.96 | 0.72 | −0.97 | 3.94 |
Lines marked calc are worked out here from filed figures; point at one for how.