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 | 1,896.7 | 2,435.2 | 2,825.4 | 3,045.8 | 2,786.9 | 4,089.1 | 4,459.5 | 4,335.1 | 4,822.0 | 5,558.5 |
| Growth | +28.4% | +16.0% | +7.8% | −8.5% | +46.7% | +9.1% | −2.8% | +11.2% | +15.3% | |
| Operating income | 146.2 | 167.4 | 201.4 | 218.2 | 164.6 | −131.5 | 332.5 | 300.9 | 389.2 | 371.0 |
| Net income | 68.0 | 49.3 | 128.6 | 137.6 | 94.5 | −237.6 | 194.5 | 144.7 | 236.9 | 224.6 |
| Growth | −27.4% | +160.7% | +7.0% | −31.3% | −351.4% | −25.6% | +63.8% | −5.2% | ||
| EPS, diluted | 1.75 | 1.31 | 2.45 | 2.57 | 1.22 | −9.09 | 1.05 | 1.41 | 3.22 | 2.02 |
| Growth | −25.1% | +87.0% | +4.9% | −52.5% | −845.1% | +34.3% | +128.4% | −37.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.7% | 6.9% | 7.1% | 7.2% | 5.9% | −3.2% | 7.5% | 6.9% | 8.1% | 6.7% |
| Net margin | 3.6% | 2.0% | 4.6% | 4.5% | 3.4% | −5.8% | 4.4% | 3.3% | 4.9% | 4.0% |
| Free cash flow margin | 6.9% | 7.1% | 7.9% | 8.8% | 4.5% | 5.6% | −0.0% | 1.9% | 5.4% | 4.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 156.3 | 212.9 | 257.5 | 310.8 | 166.5 | 289.0 | 67.0 | 165.7 | 326.0 | 330.1 |
| Capital expenditure | −25.0 | −39.5 | −35.6 | −44.2 | −40.4 | −58.0 | −67.7 | −84.5 | −65.1 | −78.7 |
| Free cash flow | 131.2 | 173.4 | 221.9 | 266.6 | 126.1 | 231.0 | −0.7 | 81.1 | 260.9 | 251.4 |
| Growth | +32.1% | +28.0% | +20.1% | −52.7% | +83.2% | −100.3% | +221.6% | −3.6% | ||
| Dividends paid | −3.5 | −3.9 | −3.9 | −3.9 | −4.0 | −4.2 | −13.1 | −13.5 | −14.7 | −15.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 113.1 | 108.5 | 127.0 | 115.0 | 156.6 | 396.7 | 173.7 | 181.1 | 176.3 | 207.9 |
| Total debt | 262.5 | n/a | n/a | n/a | 479.9 | 531.1 | 1,439.1 | 1,502.6 | 1,508.5 | 1,633.5 |
| Net cash (debt) | −149.4 | n/a | n/a | n/a | −323.3 | −134.3 | −1,265.4 | −1,321.5 | −1,332.2 | −1,425.6 |
| Shareholders’ equity | 205.7 | 298.6 | 387.6 | 512.9 | 582.4 | 581.6 | 489.7 | 848.0 | 1,324.9 | 1,533.3 |
| Debt to equity | 1.28 | n/a | n/a | n/a | 0.82 | 0.91 | 2.94 | 1.77 | 1.14 | 1.07 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 156.3 | 212.9 | 257.5 | 310.8 | 166.5 | 289.0 | 67.0 | 165.7 | 326.0 | 330.1 | |
| Growth | +36.2% | +21.0% | +20.7% | −46.4% | +73.6% | −76.8% | +147.1% | +96.8% | +1.3% | |
| 44.9 | 53.0 | 78.7 | 94.7 | 125.9 | 145.1 | 177.4 | 202.5 | 221.6 | 256.0 | |
| Investment | ||||||||||
| −25.0 | −39.5 | −35.6 | −44.2 | −40.4 | −58.0 | −67.7 | −84.5 | −65.1 | −78.7 | |
| calc | 131.2 | 173.4 | 221.9 | 266.6 | 126.1 | 231.0 | −0.7 | 81.1 | 260.9 | 251.4 |
| Growth | +32.1% | +28.0% | +20.1% | −52.7% | +83.2% | −100.3% | +221.6% | −3.6% | ||
| calc | 3.38 | 4.41 | 5.58 | 6.67 | 3.14 | 5.38 | −0.01 | 1.75 | 5.20 | 4.92 |
| −133.7 | −141.2 | −628.1 | −218.3 | −113.5 | −49.4 | −872.8 | −134.0 | −783.1 | −334.6 | |
| Financing | ||||||||||
| −14.9 | −83.9 | 395.2 | −101.0 | 1.0 | 18.6 | 612.9 | −7.8 | 452.2 | 74.1 | |
| −3.5 | −3.9 | −3.9 | −3.9 | −4.0 | −4.2 | −13.1 | −13.5 | −14.7 | −15.2 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.