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 |
|---|---|---|---|---|---|---|---|
| Assets | |||||||
| 129.6 | 160.5 | 250.6 | 228.8 | 275.6 | 330.0 | 267.9 | |
| n/a | 361.7 | 719.1 | 610.4 | 538.2 | 473.5 | 539.8 | |
| n/a | 141.2 | 410.7 | 394.2 | 378.6 | 430.2 | 509.3 | |
| n/a | 219.7 | 1,430.9 | 1,116.1 | 1,102.2 | 1,120.4 | 1,081.7 | |
| 221.1 | 234.2 | 511.3 | 497.5 | 513.3 | 429.6 | 434.3 | |
| n/a | 1,885.8 | 4,668.0 | 4,591.8 | 4,561.2 | 4,446.4 | 4,396.1 | |
| Growth | +147.5% | −1.6% | −0.7% | −2.5% | −1.1% | ||
| Liabilities | |||||||
| n/a | 20.7 | 51.8 | 97.4 | 222.9 | 80.1 | 57.7 | |
| n/a | 314.8 | 1,297.8 | 1,127.3 | 845.0 | 866.1 | 799.8 | |
| calc | n/a | 335.6 | 1,349.6 | 1,224.8 | 1,068.0 | 946.2 | 857.5 |
| n/a | 1,197.6 | 3,422.6 | 3,272.9 | 3,140.3 | 3,011.4 | 2,894.4 | |
| Equity | |||||||
| n/a | 460.7 | 413.3 | 469.2 | 562.6 | 657.4 | 676.4 | |
| 614.0 | 535.0 | 1,080.6 | 1,161.1 | 1,249.5 | 1,293.3 | 1,364.1 | |
| Growth | −12.9% | +102.0% | +7.5% | +7.6% | +3.5% | +5.5% | |
| Per share and net cash | |||||||
| calc | n/a | −175.1 | −1,099.0 | −995.9 | −792.4 | −616.2 | −589.6 |
| 410.5 | 410.7 | 94.9 | 94.9 | 94.9 | 95.0 | 95.2 | |
| calc | 1.50 | 1.30 | 11.39 | 12.24 | 13.16 | 13.61 | 14.33 |
Lines marked calc are worked out here from filed figures; point at one for how.