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 | 82.6 | 90.1 | 148.0 | 126.5 | 115.1 | 120.8 | 94.9 | 83.1 | 84.8 | 88.4 |
| Growth | +9.0% | +64.3% | −14.5% | −9.0% | +4.9% | −21.4% | −12.4% | +2.0% | +4.3% | |
| Operating income | 241.5 | 324.5 | 405.3 | 446.3 | 533.6 | 633.3 | 462.2 | 16.5 | 157.3 | 626.6 |
| Net income | 76.6 | 83.2 | 115.9 | 167.9 | 211.8 | 350.8 | 194.6 | −206.5 | −139.2 | 256.8 |
| Growth | +8.7% | +39.2% | +44.9% | +26.2% | +65.6% | −44.5% | −206.1% | |||
| EPS, diluted | 2.96 | 3.15 | 4.06 | 5.33 | 6.68 | 11.26 | 7.46 | −8.72 | −5.83 | 10.91 |
| Growth | +6.4% | +28.9% | +31.3% | +25.3% | +68.6% | −33.7% | −216.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 292.2% | 360.3% | 273.8% | 352.8% | 463.5% | 524.3% | 486.9% | 19.9% | 185.6% | 709.0% |
| Net margin | 92.7% | 92.4% | 78.3% | 132.7% | 184.0% | 290.4% | 205.0% | −248.4% | −164.2% | 290.6% |
| Free cash flow margin | 119.4% | 106.2% | 80.6% | 162.1% | 241.7% | 223.3% | 182.7% | 154.2% | 150.0% | 143.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 130.3 | 123.8 | 186.8 | 244.7 | 312.9 | 303.1 | 210.7 | 153.0 | 156.2 | 153.2 |
| Capital expenditure | −31.7 | −28.1 | −67.5 | −39.6 | −34.6 | −33.4 | −37.2 | −24.8 | −29.0 | −26.3 |
| Free cash flow | 98.7 | 95.7 | 119.3 | 205.1 | 278.3 | 269.7 | 173.5 | 128.2 | 127.2 | 126.9 |
| Growth | −3.0% | +24.7% | +71.9% | +35.7% | −3.1% | −35.7% | −26.1% | −0.8% | −0.2% | |
| Buybacks | 0.0 | 0.0 | n/a | 0.0 | 0.0 | −390.6 | −87.0 | 0.0 | 0.0 | −90.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 149.8 | 212.1 | 157.4 | 192.3 | 189.2 | 189.6 | 143.9 | 158.4 | 199.9 | 156.8 |
| Shareholders’ equity | 559.3 | 581.9 | 818.0 | 1,022.2 | 1,217.6 | 1,185.3 | 1,179.6 | 936.5 | 767.3 | 976.8 |
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 | ||||||||||
| 149.8 | 212.1 | 157.4 | 192.3 | 189.2 | 189.6 | 143.9 | 158.4 | 199.9 | 156.8 | |
| 72.3 | 76.3 | 115.5 | 120.1 | 127.3 | 119.9 | 113.9 | 104.0 | 80.6 | 82.1 | |
| 785.0 | 929.0 | 868.1 | 884.2 | 907.0 | 897.8 | 821.2 | 606.5 | 507.8 | 536.3 | |
| 3,670.5 | 4,490.7 | 4,631.9 | 4,910.0 | 4,864.5 | 4,608.1 | 4,508.4 | 4,630.5 | 4,789.7 | 5,339.8 | |
| Growth | +22.3% | +3.1% | +6.0% | −0.9% | −5.3% | −2.2% | +2.7% | +3.4% | +11.5% | |
| Liabilities | ||||||||||
| 3,070.0 | 3,766.8 | 3,812.2 | 3,884.5 | 3,644.4 | 3,422.9 | 3,328.7 | 3,693.9 | 4,022.4 | 4,363.1 | |
| Equity | ||||||||||
| 560.6 | 616.3 | 720.2 | 888.1 | 1,055.7 | 1,238.6 | 1,278.2 | 1,049.2 | 909.9 | 1,104.6 | |
| 559.3 | 581.9 | 818.0 | 1,022.2 | 1,217.6 | 1,185.3 | 1,179.6 | 936.5 | 767.3 | 976.8 | |
| Growth | +4.0% | +40.6% | +25.0% | +19.1% | −2.7% | −0.5% | −20.6% | −18.1% | +27.3% | |
| Per share and net cash | ||||||||||
| 25.6 | 25.8 | 30.9 | 31.1 | 31.3 | 24.5 | 23.3 | 23.5 | 23.7 | 21.7 | |
| calc | 21.85 | 22.55 | 26.49 | 32.87 | 38.85 | 48.30 | 50.58 | 39.78 | 32.39 | 45.04 |
Lines marked calc are worked out here from filed figures; point at one for how.