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 | 745.6 | 728.9 | 972.6 | 1,174.8 | 1,083.7 | 1,207.9 | 1,736.1 | 2,117.6 | 2,657.8 | 3,151.7 |
| Growth | −2.2% | +33.4% | +20.8% | −7.8% | +11.5% | +43.7% | +22.0% | +25.5% | +18.6% | |
| Operating income | 121.5 | 116.2 | 175.5 | 248.2 | 357.8 | 413.1 | 384.0 | 422.1 | 584.8 | 739.4 |
| Net income | 34.6 | 29.2 | 70.1 | 36.6 | 377.8 | 256.3 | 207.4 | 175.1 | 209.4 | 308.4 |
| Growth | −15.5% | +139.7% | −47.8% | +932.0% | −32.2% | −19.1% | −15.6% | +19.6% | +47.2% | |
| EPS, diluted | 1.03 | 0.86 | 1.99 | 1.06 | 11.70 | 6.79 | 6.19 | 5.49 | 7.43 | 11.52 |
| Growth | −16.5% | +131.4% | −46.7% | +1,003.8% | −42.0% | −8.8% | −11.3% | +35.3% | +55.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 56.0% | 51.5% | 48.2% | 48.7% | 63.1% | 84.8% | 64.4% | 58.1% | 57.5% | 58.1% |
| Operating margin | 16.3% | 15.9% | 18.0% | 21.1% | 33.0% | 34.2% | 22.1% | 19.9% | 22.0% | 23.5% |
| Net margin | 4.6% | 4.0% | 7.2% | 3.1% | 34.9% | 21.2% | 11.9% | 8.3% | 7.9% | 9.8% |
| Free cash flow margin | 50.8% | 59.3% | 68.9% | 70.5% | 65.6% | 36.6% | 49.0% | 53.0% | 56.3% | 56.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 393.4 | 447.2 | 684.8 | 848.6 | 740.9 | 471.9 | 894.0 | 1,166.9 | 1,538.6 | 1,819.1 |
| Capital expenditure | −14.4 | −15.2 | −14.7 | −20.1 | −29.5 | −29.7 | −43.6 | −45.2 | −43.4 | −47.1 |
| Free cash flow | 379.0 | 431.9 | 670.2 | 828.6 | 711.4 | 442.2 | 850.4 | 1,121.6 | 1,495.2 | 1,772.0 |
| Growth | +14.0% | +55.2% | +23.6% | −14.1% | −37.8% | +92.3% | +31.9% | +33.3% | +18.5% | |
| Buybacks | −0.4 | −5.1 | −17.3 | −33.8 | −56.4 | −116.7 | −143.1 | −153.2 | −289.3 | −214.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.9 | 49.8 | 28.1 | 35.9 | 297.3 | 165.5 | 100.2 | 54.4 | 73.9 | 71.7 |
| Total debt | 649.9 | 788.5 | 857.9 | 991.2 | 946.5 | 1,384.4 | 2,258.7 | 2,943.8 | 3,563.5 | 4,498.4 |
| Net cash (debt) | −610.0 | −738.8 | −829.8 | −955.3 | −649.2 | −1,218.9 | −2,158.5 | −2,889.4 | −3,489.6 | −4,426.7 |
| Shareholders’ equity | 241.7 | 281.7 | 347.8 | 376.6 | 917.3 | 1,093.1 | 1,186.1 | 1,240.2 | 1,196.9 | 1,336.7 |
| Debt to equity | 2.69 | 2.80 | 2.47 | 2.63 | 1.03 | 1.27 | 1.90 | 2.37 | 2.98 | 3.37 |
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 | ||||||||||
| 745.6 | 728.9 | 972.6 | 1,174.8 | 1,083.7 | 1,207.9 | 1,736.1 | 2,117.6 | 2,657.8 | 3,151.7 | |
| Growth | −2.2% | +33.4% | +20.8% | −7.8% | +11.5% | +43.7% | +22.0% | +25.5% | +18.6% | |
| 328.0 | 353.5 | 503.4 | 602.9 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 417.6 | 375.4 | 469.2 | 571.9 | 684.2 | 1,024.3 | 1,117.6 | 1,229.9 | 1,529.4 | 1,830.2 | |
| Growth | −10.1% | +25.0% | +21.9% | +19.6% | +49.7% | +9.1% | +10.1% | +24.4% | +19.7% | |
| 98.0 | 99.8 | 105.1 | 109.2 | 140.6 | 157.0 | 140.5 | 160.3 | 156.5 | 169.7 | |
| 121.5 | 116.2 | 175.5 | 248.2 | 357.8 | 413.1 | 384.0 | 422.1 | 584.8 | 739.4 | |
| Growth | −4.4% | +51.1% | +41.4% | +44.2% | +15.4% | −7.0% | +9.9% | +38.5% | +26.5% | |
| 57.4 | 19.7 | 68.9 | 170.1 | 435.4 | 337.2 | 272.6 | 227.2 | 271.1 | 401.0 | |
| 22.8 | 2.1 | 5.3 | 42.1 | 57.2 | 80.1 | 65.2 | 52.1 | 61.7 | 92.6 | |
| 34.6 | 29.2 | 70.1 | 36.6 | 377.8 | 256.3 | 207.4 | 175.1 | 209.4 | 308.4 | |
| Growth | −15.5% | +139.7% | −47.8% | +932.0% | −32.2% | −19.1% | −15.6% | +19.6% | +47.2% | |
| Per share | ||||||||||
| 1.04 | 0.87 | 2.06 | 1.09 | 11.85 | 7.05 | 6.42 | 5.71 | 7.78 | 12.25 | |
| 1.03 | 0.86 | 1.99 | 1.06 | 11.70 | 6.79 | 6.19 | 5.49 | 7.43 | 11.52 | |
| Growth | −16.5% | +131.4% | −46.7% | +1,003.8% | −42.0% | −8.8% | −11.3% | +35.3% | +55.0% | |
| 33.2 | 33.5 | 34.0 | 33.7 | 31.9 | 36.4 | 32.3 | 30.7 | 26.9 | 25.2 | |
| 33.5 | 34.1 | 35.2 | 34.4 | 32.3 | 37.7 | 33.5 | 31.9 | 28.2 | 26.8 | |
| Growth | +2.0% | +3.1% | −2.2% | −6.1% | +16.8% | −11.3% | −4.7% | −11.7% | −5.1% | |