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 | 942.2 | 1,054.2 | 1,214.0 | 1,249.1 | 1,229.2 | 1,805.2 | 2,000.6 | 1,661.7 | 1,311.1 | 1,482.1 |
| Growth | +11.9% | +15.2% | +2.9% | −1.6% | +46.9% | +10.8% | −16.9% | −21.1% | +13.0% | |
| Operating income | 38.0 | 79.4 | 154.5 | 200.6 | 134.3 | 276.0 | 408.2 | 250.6 | 50.5 | 35.5 |
| Net income | 15.9 | −1.8 | 104.0 | 153.3 | 98.1 | 228.8 | 331.3 | 227.2 | 44.0 | 66.1 |
| Growth | −111.3% | +47.3% | −36.0% | +133.2% | +44.8% | −31.4% | −80.6% | +50.2% | ||
| EPS, diluted | 0.32 | −0.04 | 2.04 | 2.96 | 1.88 | 5.00 | 7.20 | 4.91 | 0.95 | 1.43 |
| Growth | −112.5% | +45.1% | −36.5% | +166.0% | +44.0% | −31.8% | −80.7% | +50.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 30.5% | 33.8% | 35.9% | 37.3% | 35.1% | 37.1% | 41.3% | 39.6% | 33.2% | 31.2% |
| Operating margin | 4.0% | 7.5% | 12.7% | 16.1% | 10.9% | 15.3% | 20.4% | 15.1% | 3.8% | 2.4% |
| Net margin | 1.7% | −0.2% | 8.6% | 12.3% | 8.0% | 12.7% | 16.6% | 13.7% | 3.4% | 4.5% |
| Free cash flow margin | 7.0% | 6.6% | 8.1% | 10.5% | 9.1% | 10.9% | 9.0% | 7.8% | 3.5% | 9.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 124.7 | 181.1 | 185.6 | 229.8 | 187.2 | 338.5 | 392.5 | 280.9 | 119.4 | 215.5 |
| Capital expenditure | −58.5 | −111.2 | −87.5 | −98.5 | −75.8 | −141.2 | −211.7 | −150.8 | −73.0 | −78.4 |
| Free cash flow | 66.2 | 70.0 | 98.1 | 131.3 | 111.4 | 197.3 | 180.8 | 130.1 | 46.4 | 137.2 |
| Growth | +5.7% | +40.2% | +33.9% | −15.1% | +77.1% | −8.4% | −28.0% | −64.3% | +195.5% | |
| Buybacks | −18.0 | −8.7 | n/a | n/a | −296.7 | 0.0 | 0.0 | 0.0 | 0.0 | −33.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 247.8 | 203.8 | 241.1 | 258.4 | 268.1 | 363.6 | 336.7 | 315.5 | 308.7 | 367.2 |
| Total debt | 444.2 | 290.7 | 242.8 | 131.7 | 334.1 | 302.3 | 152.0 | 25.8 | 21.8 | 27.1 |
| Net cash (debt) | −196.4 | −86.9 | −1.8 | 126.6 | −66.0 | 61.3 | 184.7 | 289.6 | 286.9 | 340.1 |
| Shareholders’ equity | 776.0 | 831.5 | 931.5 | 1,106.4 | 963.8 | 1,237.2 | 1,513.6 | 1,740.7 | 1,795.3 | 1,878.1 |
| Debt to equity | 0.57 | 0.35 | 0.26 | 0.12 | 0.35 | 0.24 | 0.10 | 0.01 | 0.01 | 0.01 |
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 | ||||||||||
| 247.8 | 203.8 | 241.1 | 258.4 | 268.1 | 363.6 | 336.7 | 315.5 | 308.7 | 367.2 | |
| 193.5 | 216.5 | 215.4 | 236.5 | 307.1 | 348.6 | 360.3 | 389.8 | 474.9 | 471.5 | |
| 402.0 | 459.2 | 446.8 | 469.6 | 530.8 | 582.1 | 736.7 | 746.2 | 684.3 | 649.6 | |
| 129.4 | 134.2 | 132.4 | 141.3 | 158.3 | 149.9 | 144.8 | 146.6 | 181.6 | 183.4 | |
| 1,528.6 | 1,488.7 | 1,526.4 | 1,639.4 | 1,979.5 | 2,194.5 | 2,288.3 | 2,367.7 | 2,386.3 | 2,448.1 | |
| Growth | −2.6% | +2.5% | +7.4% | +20.7% | +10.9% | +4.3% | +3.5% | +0.8% | +2.6% | |
| Liabilities | ||||||||||
| 14.4 | 20.6 | 27.6 | 33.1 | 21.9 | 17.4 | 1.7 | 4.4 | 1.1 | 1.4 | |
| 429.8 | 270.1 | 215.2 | 98.6 | 312.2 | 285.0 | 150.3 | 21.4 | 20.7 | 25.7 | |
| calc | 444.2 | 290.7 | 242.8 | 131.7 | 334.1 | 302.3 | 152.0 | 25.8 | 21.8 | 27.1 |
| 708.1 | 614.8 | 548.9 | 486.6 | 963.3 | 891.8 | 705.4 | 558.0 | 517.3 | 509.7 | |
| Equity | ||||||||||
| 776.0 | 831.5 | 931.5 | 1,106.4 | 963.8 | 1,237.2 | 1,513.6 | 1,740.7 | 1,795.3 | 1,878.1 | |
| Growth | +7.1% | +12.0% | +18.8% | −12.9% | +28.4% | +22.3% | +15.0% | +3.1% | +4.6% | |
| Per share and net cash | ||||||||||
| calc | −196.4 | −86.9 | −1.8 | 126.6 | −66.0 | 61.3 | 184.7 | 289.6 | 286.9 | 340.1 |
| 48.2 | 49.1 | 50.2 | 51.2 | 44.3 | 45.0 | 45.5 | 45.9 | 46.3 | 45.9 | |
| calc | 16.09 | 16.92 | 18.55 | 21.61 | 21.77 | 27.48 | 33.29 | 37.89 | 38.75 | 40.94 |
Lines marked calc are worked out here from filed figures; point at one for how.