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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 40.9% | 41.3% | 41.1% | 42.2% | 42.7% | 41.4% | 40.5% | 42.1% | 43.3% | 43.6% | |
| 6.6% | 8.5% | 7.7% | 7.8% | 8.8% | 9.9% | 9.3% | 7.3% | 5.7% | 5.8% | |
| 5.2% | 7.1% | 7.2% | 7.4% | 8.5% | 9.7% | 9.0% | 7.1% | 5.7% | 5.7% | |
| 4.1% | 7.4% | 6.8% | 7.4% | 8.0% | 8.2% | 7.0% | 5.6% | 4.6% | 4.5% | |
| 1.4% | 0.5% | 2.0% | 0.4% | 8.0% | −3.1% | −8.1% | 5.8% | 3.5% | 1.4% | |
| Spending | ||||||||||
| 6.1% | 6.1% | 6.2% | 6.5% | 6.0% | 5.8% | 5.0% | 34.8% | 37.5% | 37.9% | |
| 7.1% | 7.4% | 8.9% | 9.6% | 8.8% | 11.9% | 10.7% | 12.4% | 10.0% | 6.8% | |
| 21.0% | −4.3% | 5.1% | −0.2% | 5.9% | 15.2% | 22.7% | 21.0% | 18.8% | 21.8% | |
| Returns | ||||||||||
| 32.1% | 23.2% | 19.9% | 19.7% | 19.5% | 21.4% | 18.0% | 12.7% | 9.5% | 8.7% | |
| 5.2% | 9.6% | 9.4% | 6.5% | 6.8% | 7.6% | 6.9% | 5.3% | 4.1% | 3.8% | |
| Balance and payout | ||||||||||
| 2.54 | 0.33 | 0.25 | 0.19 | 0.21 | 0.15 | 0.25 | 0.10 | 0.09 | 0.08 | |
| 83.8% | 58.5% | 52.7% | 67.1% | 65.4% | 64.5% | 61.9% | 58.6% | 57.0% | 56.0% | |
| 522.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,519.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |