Closing prices at the end of each trading day, from 27 Apr 2017. 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 | 1,050.8 | 1,384.8 | 1,709.8 | 2,045.5 | 2,425.8 | 3,433.5 | 4,264.5 | 4,413.9 | 4,455.8 | 4,684.1 |
| Growth | +31.8% | +23.5% | +19.6% | +18.6% | +41.5% | +24.2% | +3.5% | +0.9% | +5.1% | |
| Operating income | 69.1 | 117.8 | 131.3 | 159.2 | 214.6 | 339.0 | 396.8 | 321.4 | 256.2 | 270.1 |
| Net income | 43.0 | 102.8 | 116.2 | 150.6 | 195.0 | 283.2 | 298.2 | 246.0 | 205.9 | 208.6 |
| Growth | +138.8% | +13.0% | +29.6% | +29.4% | +45.3% | +5.3% | −17.5% | −16.3% | +1.3% | |
| EPS, diluted | 0.49 | 1.03 | 1.11 | 1.44 | 1.84 | 2.64 | 2.78 | 2.28 | 1.90 | 1.92 |
| Growth | +110.2% | +7.8% | +29.7% | +27.8% | +43.5% | +5.3% | −18.0% | −16.7% | +1.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.9% | 41.3% | 41.1% | 42.2% | 42.7% | 41.4% | 40.5% | 42.1% | 43.3% | 43.6% |
| Operating margin | 6.6% | 8.5% | 7.7% | 7.8% | 8.8% | 9.9% | 9.3% | 7.3% | 5.7% | 5.8% |
| Net margin | 4.1% | 7.4% | 6.8% | 7.4% | 8.0% | 8.2% | 7.0% | 5.6% | 4.6% | 4.5% |
| Free cash flow margin | 1.4% | 0.5% | 2.0% | 0.4% | 8.0% | −3.1% | −8.1% | 5.8% | 3.5% | 1.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 89.5 | 109.2 | 185.6 | 204.7 | 406.2 | 301.3 | 112.5 | 803.6 | 603.2 | 381.8 |
| Capital expenditure | −74.6 | −102.3 | −151.4 | −196.0 | −212.4 | −407.7 | −456.6 | −547.6 | −446.8 | −317.8 |
| Free cash flow | 14.8 | 7.0 | 34.2 | 8.7 | 193.7 | −106.3 | −344.2 | 256.0 | 156.3 | 64.1 |
| Growth | −53.0% | +392.2% | −74.7% | +2,139.5% | −154.9% | −38.9% | −59.0% | |||
| Dividends paid | −225.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.5 | 0.6 | 0.6 | 27.0 | 307.8 | 139.4 | 9.8 | 34.4 | 187.7 | 249.3 |
| Total debt | 340.7 | 148.1 | 145.3 | 142.6 | 208.8 | 197.9 | 407.7 | 197.0 | 196.6 | 196.2 |
| Net cash (debt) | −340.3 | −147.5 | −144.7 | −115.6 | 99.0 | −58.4 | −397.9 | −162.7 | −9.0 | 53.1 |
| Shareholders’ equity | 134.3 | 442.9 | 584.3 | 764.3 | 997.4 | 1,323.2 | 1,657.2 | 1,931.0 | 2,170.2 | 2,408.8 |
| Debt to equity | 2.54 | 0.33 | 0.25 | 0.19 | 0.21 | 0.15 | 0.25 | 0.10 | 0.09 | 0.08 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 29 Dec 2016 | FY2017 28 Dec 2017 | FY2018 27 Dec 2018 | FY2019 26 Dec 2019 | FY2020 31 Dec 2020 | FY2021 30 Dec 2021 | FY2022 29 Dec 2022 | FY2023 28 Dec 2023 | FY2024 26 Dec 2024 | FY2025 25 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 0.5 | 0.6 | 0.6 | 27.0 | 307.8 | 139.4 | 9.8 | 34.4 | 187.7 | 249.3 | |
| 34.5 | 54.0 | 67.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 293.7 | 428.0 | 471.0 | 581.9 | 654.0 | 1,008.2 | 1,292.3 | 1,106.2 | 1,132.6 | 1,133.1 | |
| 150.5 | 221.0 | 328.4 | 456.3 | 579.4 | 929.1 | 1,258.1 | 1,629.9 | 1,786.6 | 1,856.1 | |
| 227.4 | 227.4 | 227.4 | 227.4 | 227.4 | 255.5 | 255.5 | 257.9 | 257.9 | 257.9 | |
| 831.2 | 1,068.0 | 1,234.1 | 2,324.3 | 2,880.4 | 3,730.7 | 4,351.2 | 4,662.6 | 5,050.5 | 5,469.4 | |
| Growth | +28.5% | +15.6% | +88.3% | +23.9% | +29.5% | +16.6% | +7.2% | +8.3% | +8.3% | |
| Liabilities | ||||||||||
| 3.5 | 3.5 | 3.5 | 0.0 | 1.6 | 2.1 | 2.1 | 2.1 | 2.1 | 2.6 | |
| 337.2 | 144.6 | 141.8 | 142.6 | 207.2 | 195.8 | 405.6 | 194.9 | 194.5 | 193.6 | |
| calc | 340.7 | 148.1 | 145.3 | 142.6 | 208.8 | 197.9 | 407.7 | 197.0 | 196.6 | 196.2 |
| 696.9 | 625.1 | 649.8 | 1,560.0 | 1,883.0 | 2,407.5 | 2,694.1 | 2,731.6 | 2,880.3 | 3,060.5 | |
| Equity | ||||||||||
| 16.8 | 119.6 | 243.6 | 394.0 | 589.0 | 872.2 | 1,170.4 | 1,416.4 | 1,622.3 | 1,830.9 | |
| 134.3 | 442.9 | 584.3 | 764.3 | 997.4 | 1,323.2 | 1,657.2 | 1,931.0 | 2,170.2 | 2,408.8 | |
| Growth | +229.8% | +31.9% | +30.8% | +30.5% | +32.7% | +25.2% | +16.5% | +12.4% | +11.0% | |
| Per share and net cash | ||||||||||
| calc | −340.3 | −147.5 | −144.7 | −115.6 | 99.0 | −58.4 | −397.9 | −162.7 | −9.0 | 53.1 |
| n/a | 95.7 | 97.7 | 101.6 | 104.4 | 105.8 | 106.2 | 106.7 | 107.4 | 107.8 | |
| calc | n/a | 4.63 | 5.98 | 7.52 | 9.55 | 12.51 | 15.61 | 18.09 | 20.21 | 22.35 |
Lines marked calc are worked out here from filed figures; point at one for how.