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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 39.9 | 49.8 | 28.1 | 35.9 | 297.3 | 165.5 | 100.2 | 54.4 | 73.9 | 71.7 | |
| 47.1 | 48.5 | 46.1 | 54.5 | 79.4 | 78.4 | 93.2 | 108.7 | 120.0 | 132.6 | |
| 267.0 | 267.0 | 267.0 | 267.0 | 268.0 | 279.3 | 279.3 | 279.3 | 279.3 | 279.3 | |
| 977.9 | 1,159.5 | 1,334.4 | 1,574.4 | 2,108.1 | 2,761.5 | 3,780.9 | 4,585.5 | 5,266.1 | 6,468.4 | |
| Growth | +18.6% | +15.1% | +18.0% | +33.9% | +31.0% | +36.9% | +21.3% | +14.8% | +22.8% | |
| Liabilities | ||||||||||
| 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 | |
| calc | 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 |
| 736.2 | 877.8 | 986.6 | 1,197.7 | 1,189.2 | 1,668.4 | 2,594.7 | 3,345.4 | 4,069.2 | 5,131.7 | |
| Equity | ||||||||||
| 235.5 | 264.7 | 336.4 | 372.7 | 849.5 | 1,105.8 | 1,313.2 | 1,488.3 | 1,697.8 | 2,006.1 | |
| 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 | |
| Growth | +16.5% | +23.5% | +8.3% | +143.6% | +19.2% | +8.5% | +4.6% | −3.5% | +11.7% | |
| Per share and net cash | ||||||||||
| calc | −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 |
| 33.3 | 33.5 | 33.6 | 33.0 | 35.8 | 34.1 | 31.2 | 29.1 | 25.8 | 24.7 | |
| calc | 7.26 | 8.41 | 10.35 | 11.42 | 25.65 | 32.01 | 37.99 | 42.63 | 46.38 | 54.08 |
Lines marked calc are worked out here from filed figures; point at one for how.