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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 8.8% | 12.1% | 12.2% | 11.4% | 2.4% | 4.7% | 6.7% | 1.5% | −0.1% | 0.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.0% | −1.4% | −4.9% | |
| 5.8% | 9.5% | 11.1% | 9.3% | 1.9% | 3.4% | 4.6% | 0.5% | −1.6% | −5.0% | |
| 9.9% | 19.3% | 17.8% | 10.4% | 12.1% | 7.7% | 13.7% | 1.5% | 0.4% | 3.3% | |
| Spending | ||||||||||
| 6.0% | 4.9% | 5.7% | 7.3% | 4.8% | 4.1% | 6.0% | 5.2% | 4.5% | 3.6% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 54.1% | n/a | n/a | |
| Returns | ||||||||||
| 6.1% | 11.2% | 13.0% | 10.8% | 2.3% | 4.4% | 8.2% | 0.8% | −3.1% | −11.1% | |
| 2.4% | 3.9% | 5.2% | 4.1% | 0.6% | 1.0% | 1.3% | 0.1% | −0.5% | −1.7% | |
| Balance and payout | ||||||||||
| 60.7% | 65.2% | 60.2% | 62.3% | 75.5% | 77.3% | 83.7% | 82.2% | 83.9% | 85.1% | |
| 82.8% | 29.8% | 0.0% | 89.5% | 0.0% | 0.0% | 49.4% | 0.0% | 0.0% | n/a | |