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 | 259.2 | 466.2 | 475.2 | 657.5 | 740.3 | 755.1 | 762.3 | 802.9 | 856.8 | 993.8 |
| Growth | +79.8% | +1.9% | +38.4% | +12.6% | +2.0% | +1.0% | +5.3% | +6.7% | +16.0% | |
| Operating income | 260.3 | 313.2 | 326.1 | 431.8 | 486.0 | 493.7 | 502.2 | 531.1 | 570.3 | 673.3 |
| Net income | 79.1 | 220.0 | 80.8 | 152.7 | 237.3 | 278.6 | 166.8 | 83.0 | 46.0 | 40.5 |
| Growth | +178.0% | −63.3% | +89.0% | +55.4% | +17.4% | −40.1% | −50.3% | −44.6% | −11.9% | |
| EPS, diluted | 0.31 | 2.08 | 0.75 | 1.17 | 1.60 | 1.87 | 1.11 | 0.55 | 0.30 | 0.24 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 100.4% | 67.2% | 68.6% | 65.7% | 65.7% | 65.4% | 65.9% | 66.1% | 66.6% | 67.8% |
| Net margin | 30.5% | 47.2% | 17.0% | 23.2% | 32.0% | 36.9% | 21.9% | 10.3% | 5.4% | 4.1% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | 3.0% | 11.1% | 17.2% | 13.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 117.7 | 211.6 | 229.0 | 303.2 | 351.1 | 389.5 | 365.2 | 368.4 | 400.2 | 402.3 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | −342.2 | −279.5 | −252.7 | −267.2 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | 22.9 | 88.8 | 147.5 | 135.0 |
| Growth | +287.5% | +66.0% | −8.4% | |||||||
| Buybacks | −13.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −50.5 | −99.2 | −107.2 | −142.9 | −176.3 | −182.8 | −192.3 | −194.3 | −195.4 | −215.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.7 | 148.9 | 2.5 | 15.6 | 4.3 | 8.9 | 5.1 | 6.0 | 7.3 | 5.7 |
| Total debt | 1,380.9 | 1,093.2 | 1,062.6 | 2,223.0 | 2,162.7 | 2,237.5 | 2,334.6 | 2,457.6 | 3,095.7 | 3,340.8 |
| Net cash (debt) | −1,345.2 | −944.3 | −1,060.0 | −2,207.4 | −2,158.4 | −2,228.6 | −2,329.5 | −2,451.6 | −3,088.3 | −3,335.1 |
| Shareholders’ equity | 2,455.6 | 2,772.0 | 2,765.9 | 4,359.3 | 4,467.1 | 4,566.8 | 4,625.7 | 4,524.2 | 4,846.7 | 4,679.6 |
| Debt to equity | 0.56 | 0.39 | 0.38 | 0.51 | 0.48 | 0.49 | 0.50 | 0.54 | 0.64 | 0.71 |
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 | ||||||||||
| 259.2 | 466.2 | 475.2 | 657.5 | 740.3 | 755.1 | 762.3 | 802.9 | 856.8 | 993.8 | |
| Growth | +79.8% | +1.9% | +38.4% | +12.6% | +2.0% | +1.0% | +5.3% | +6.7% | +16.0% | |
| 96.9 | 163.9 | 164.7 | 222.1 | 250.9 | 259.5 | 258.4 | 266.4 | 280.7 | 314.5 | |
| 260.3 | 313.2 | 326.1 | 431.8 | 486.0 | 493.7 | 502.2 | 531.1 | 570.3 | 673.3 | |
| Growth | +20.3% | +4.1% | +32.4% | +12.6% | +1.6% | +1.7% | +5.8% | +7.4% | +18.1% | |
| −26.7 | 39.8 | 63.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 79.1 | 220.0 | 80.8 | 152.7 | 237.3 | 278.6 | 166.8 | 83.0 | 46.0 | 40.5 | |
| Growth | +178.0% | −63.3% | +89.0% | +55.4% | +17.4% | −40.1% | −50.3% | −44.6% | −11.9% | |
| Per share | ||||||||||
| 0.31 | 2.08 | 0.75 | 1.17 | 1.60 | 1.87 | 1.11 | 0.55 | 0.30 | 0.24 | |
| 0.31 | 2.08 | 0.75 | 1.17 | 1.60 | 1.87 | 1.11 | 0.55 | 0.30 | 0.24 | |
| Growth | +571.0% | −63.9% | +56.0% | +36.8% | +16.9% | −40.6% | −50.5% | −45.5% | −20.0% | |
| 253.9 | 103.9 | 105.1 | 128.1 | 148.3 | 148.7 | 150.1 | 151.7 | 153.4 | 167.9 | |
| 256.0 | 105.8 | 106.9 | 129.8 | 148.6 | 148.9 | 150.4 | 152.0 | 154.0 | 168.7 | |
| Growth | −58.7% | +1.0% | +21.5% | +14.5% | +0.2% | +1.0% | +1.1% | +1.3% | +9.5% | |
† The diluted share count jumps at 2017, 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.