Closing prices at the end of each trading day, from 30 Jul 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 4,166.8 | 4,345.9 | 5,943.7 | 8,024.4 | 8,245.3 | 8,475.3 | 9,172.9 |
| Growth | +4.3% | +36.8% | +35.0% | +2.8% | +2.8% | +8.2% | |
| Operating income | 47.6 | 67.1 | −8.7 | 175.3 | 272.2 | 280.6 | 223.0 |
| Net income | 55.1 | 52.5 | −7.2 | 86.5 | 124.1 | 125.5 | 51.3 |
| Growth | −4.7% | −113.8% | +43.4% | +1.2% | −59.1% | ||
| EPS, diluted | 0.99 | 0.94 | −0.10 | 0.91 | 1.30 | 1.32 | 0.53 |
| Growth | −5.1% | −110.6% | +42.9% | +1.5% | −59.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 7.3% | 7.7% | 5.8% | 7.5% | 8.4% | 8.5% | 7.8% |
| Operating margin | 1.1% | 1.5% | −0.1% | 2.2% | 3.3% | 3.3% | 2.4% |
| Net margin | 1.3% | 1.2% | −0.1% | 1.1% | 1.5% | 1.5% | 0.6% |
| Free cash flow margin | 1.2% | 2.8% | −0.7% | 1.9% | 2.7% | 2.1% | 0.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 75.2 | 144.6 | 16.4 | 238.9 | 298.6 | 262.7 | 123.2 |
| Capital expenditure | −27.0 | −23.2 | −58.6 | −85.6 | −78.0 | −82.4 | −121.5 |
| Free cash flow | 48.3 | 121.4 | −42.2 | 153.3 | 220.6 | 180.3 | 1.7 |
| Growth | +151.4% | −134.8% | +43.9% | −18.3% | −99.1% | ||
| Dividends paid | −14.9 | −11.9 | −17.1 | −30.4 | −30.4 | −30.6 | −31.6 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 129.6 | 160.5 | 250.6 | 228.8 | 275.6 | 330.0 | 267.9 |
| Total debt | n/a | 335.6 | 1,349.6 | 1,224.8 | 1,068.0 | 946.2 | 857.5 |
| Net cash (debt) | n/a | −175.1 | −1,099.0 | −995.9 | −792.4 | −616.2 | −589.6 |
| Shareholders’ equity | 614.0 | 535.0 | 1,080.6 | 1,161.1 | 1,249.5 | 1,293.3 | 1,364.1 |
| Debt to equity | n/a | 0.63 | 1.25 | 1.05 | 0.85 | 0.73 | 0.63 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 4,166.8 | 4,345.9 | 5,943.7 | 8,024.4 | 8,245.3 | 8,475.3 | 9,172.9 | |
| Growth | +4.3% | +36.8% | +35.0% | +2.8% | +2.8% | +8.2% | |
| 3,864.3 | 4,012.3 | 5,599.7 | 7,424.5 | 7,551.1 | 7,757.6 | 8,458.6 | |
| 302.5 | 333.6 | 344.0 | 599.9 | 694.2 | 717.7 | 714.3 | |
| Growth | +10.3% | +3.1% | +74.4% | +15.7% | +3.4% | −0.5% | |
| 0.0 | 0.0 | 3.8 | 9.2 | 9.0 | 8.9 | 9.2 | |
| 254.0 | 264.8 | 323.2 | 436.2 | 473.9 | 474.1 | 495.5 | |
| 47.6 | 67.1 | −8.7 | 175.3 | 272.2 | 280.6 | 223.0 | |
| Growth | +41.1% | −112.9% | +55.3% | +3.1% | −20.5% | ||
| 42.8 | 59.1 | −21.4 | 135.9 | 205.9 | 239.6 | 168.2 | |
| 10.3 | 18.1 | −11.0 | −25.6 | 43.6 | 75.6 | 71.0 | |
| 55.1 | 52.5 | −7.2 | 86.5 | 124.1 | 125.5 | 51.3 | |
| Growth | −4.7% | −113.8% | +43.4% | +1.2% | −59.1% | ||
| Per share | |||||||
| 0.99 | 0.95 | −0.10 | 0.91 | 1.31 | 1.32 | 0.54 | |
| 0.99 | 0.94 | −0.10 | 0.91 | 1.30 | 1.32 | 0.53 | |
| Growth | −5.1% | −110.6% | +42.9% | +1.5% | −59.8% | ||
| 55.5 | 55.5 | 72.2 | 94.9 | 94.9 | 95.0 | 95.1 | |
| 55.6 | 55.6 | 72.4 | 94.9 | 95.1 | 95.5 | 95.9 | |
| Growth | −0.0% | +30.2% | +31.1% | +0.2% | +0.4% | +0.5% | |