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 | 718.8 | 901.1 | 1,065.6 | 1,076.7 | 1,239.0 | 1,414.4 | 1,407.4 | 1,464.0 | 1,661.5 | 1,990.7 |
| Growth | +25.4% | +18.2% | +1.0% | +15.1% | +14.2% | −0.5% | +4.0% | +13.5% | +19.8% | |
| Operating income | 63.3 | 109.3 | 130.4 | 122.9 | 30.1 | 66.5 | 94.4 | 22.7 | −1.7 | 13.7 |
| Net income | 41.6 | 85.9 | 118.7 | 99.9 | 23.1 | 47.5 | 64.2 | 6.7 | −26.7 | −98.9 |
| Growth | +106.5% | +38.2% | −15.8% | −76.8% | +105.3% | +35.2% | −89.5% | −497.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 8.8% | 12.1% | 12.2% | 11.4% | 2.4% | 4.7% | 6.7% | 1.5% | −0.1% | 0.7% |
| Net margin | 5.8% | 9.5% | 11.1% | 9.3% | 1.9% | 3.4% | 4.6% | 0.5% | −1.6% | −5.0% |
| Free cash flow margin | 9.9% | 19.3% | 17.8% | 10.4% | 12.1% | 7.7% | 13.7% | 1.5% | 0.4% | 3.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 114.5 | 218.3 | 251.1 | 189.9 | 209.2 | 167.0 | 277.7 | 97.5 | 81.4 | 138.6 |
| Capital expenditure | −43.3 | −44.1 | −61.0 | −78.2 | −59.0 | −57.4 | −84.3 | −75.9 | −74.3 | −72.5 |
| Free cash flow | 71.2 | 174.2 | 190.0 | 111.7 | 150.1 | 109.6 | 193.4 | 21.6 | 7.1 | 66.0 |
| Growth | +144.5% | +9.1% | −41.2% | +34.4% | −27.0% | +76.4% | −88.8% | −67.1% | +830.3% | |
| Buybacks | −59.0 | −52.0 | 0.0 | −100.0 | 0.0 | 0.0 | −95.5 | 0.0 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 732.7 | 919.2 | 1,094.7 | 1,063.4 | 1,491.8 | 1,322.3 | 813.9 | 682.3 | 1,592.4 | 1,421.7 |
| Shareholders’ equity | 683.7 | 764.6 | 909.8 | 927.4 | 1,009.8 | 1,070.7 | 781.5 | 859.4 | 873.6 | 890.2 |
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 | ||||||||||
| 732.7 | 919.2 | 1,094.7 | 1,063.4 | 1,491.8 | 1,322.3 | 813.9 | 682.3 | 1,592.4 | 1,421.7 | |
| 40.2 | 35.3 | 40.9 | 59.5 | 67.8 | 80.4 | 74.4 | 110.1 | 132.0 | 197.2 | |
| 82.6 | 97.3 | 120.3 | 145.5 | 133.4 | 135.3 | 160.2 | 179.4 | 188.4 | 198.4 | |
| 208.4 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | 301.8 | |
| 1,740.3 | 2,197.5 | 2,287.1 | 2,460.6 | 4,115.3 | 4,725.5 | 4,789.2 | 4,817.1 | 5,434.3 | 5,985.2 | |
| Growth | +26.3% | +4.1% | +7.6% | +67.2% | +14.8% | +1.3% | +0.6% | +12.8% | +10.1% | |
| Liabilities | ||||||||||
| 1,056.6 | 1,433.0 | 1,377.3 | 1,533.2 | 3,105.4 | 3,654.8 | 4,007.7 | 3,957.8 | 4,560.7 | 5,095.0 | |
| Equity | ||||||||||
| 325.7 | 410.4 | 529.1 | 629.0 | 651.9 | 699.4 | 763.6 | 770.3 | 743.6 | 644.7 | |
| 683.7 | 764.6 | 909.8 | 927.4 | 1,009.8 | 1,070.7 | 781.5 | 859.4 | 873.6 | 890.2 | |
| Growth | +11.8% | +19.0% | +1.9% | +8.9% | +6.0% | −27.0% | +10.0% | +1.7% | +1.9% | |
| Per share and net cash | ||||||||||
| 50.5 | 51.1 | 52.9 | 51.8 | 54.0 | 54.9 | 51.7 | 52.8 | 54.2 | 55.6 | |
| calc | 13.54 | 14.95 | 17.19 | 17.90 | 18.69 | 19.51 | 15.12 | 16.27 | 16.11 | 16.02 |
Lines marked calc are worked out here from filed figures; point at one for how.