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 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,750.4 | 3,123.1 | 3,683.6 | 3,668.1 | 3,495.6 | 4,232.4 | 5,340.5 | 4,202.6 | 3,946.4 |
| Growth | +13.5% | +17.9% | −0.4% | −4.7% | +21.1% | +26.2% | −21.3% | −6.1% | |
| Operating income | 96.6 | 72.7 | 124.9 | 152.4 | 105.8 | 238.5 | 474.7 | 212.2 | 140.3 |
| Net income | 74.8 | 135.2 | 201.7 | 107.2 | 73.6 | 171.5 | 356.9 | 167.5 | 104.0 |
| Growth | +80.7% | +49.3% | −46.9% | −31.4% | +133.1% | +108.2% | −53.1% | −37.9% | |
| EPS, diluted | 2.20 | 4.05 | 6.01 | 3.20 | 2.19 | 2.53 | 5.32 | 2.62 | 1.70 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.0% | 10.8% | 12.1% | 14.2% | 12.2% | 14.2% | 16.7% | n/a | n/a |
| Operating margin | 3.5% | 2.3% | 3.4% | 4.2% | 3.0% | 5.6% | 8.9% | 5.1% | 3.6% |
| Net margin | 2.7% | 4.3% | 5.5% | 2.9% | 2.1% | 4.1% | 6.7% | 4.0% | 2.6% |
| Free cash flow margin | −0.2% | 1.6% | 0.3% | 4.4% | 1.7% | 2.8% | 4.5% | 6.7% | 3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 102.5 | 125.2 | 210.8 | 254.5 | 175.0 | 252.8 | 458.2 | 422.2 | 194.4 |
| Capital expenditure | −107.4 | −74.5 | −199.8 | −94.8 | −115.3 | −133.0 | −219.1 | −140.1 | −50.8 |
| Free cash flow | −4.9 | 50.7 | 11.0 | 159.7 | 59.6 | 119.9 | 239.0 | 282.1 | 143.6 |
| Growth | −78.2% | +1,345.2% | −62.6% | +101.0% | +99.4% | +18.0% | −49.1% | ||
| Buybacks | −100.0 | n/a | n/a | −25.0 | 0.0 | 0.0 | −75.0 | −143.8 | −68.3 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −30.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 127.4 | 28.6 | 61.4 | 168.7 | 124.5 | 159.8 | 286.6 | 187.3 | 98.2 |
| Total debt | 160.7 | 292.1 | 330.8 | 281.6 | 270.4 | 274.8 | 342.5 | 350.7 | 264.4 |
| Net cash (debt) | −33.3 | −263.5 | −269.3 | −112.9 | −145.9 | −115.0 | −55.8 | −163.4 | −166.1 |
| Shareholders’ equity | 628.2 | 769.9 | 980.8 | 1,075.3 | 1,157.9 | 1,340.3 | 1,599.6 | 1,634.6 | 1,645.0 |
| Debt to equity | 0.26 | 0.38 | 0.34 | 0.26 | 0.23 | 0.20 | 0.21 | 0.21 | 0.16 |
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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| 2,750.4 | 3,123.1 | 3,683.6 | 3,668.1 | 3,495.6 | 4,232.4 | 5,340.5 | 4,202.6 | 3,946.4 | |
| Growth | +13.5% | +17.9% | −0.4% | −4.7% | +21.1% | +26.2% | −21.3% | −6.1% | |
| 2,419.1 | 2,785.4 | 3,238.0 | 3,147.0 | 3,070.2 | 3,632.7 | 4,451.0 | n/a | n/a | |
| 331.3 | 337.6 | 445.6 | 521.1 | 425.4 | 599.6 | 889.5 | n/a | n/a | |
| Growth | +1.9% | +32.0% | +16.9% | −18.4% | +40.9% | +48.3% | |||
| 60.9 | 77.2 | 81.3 | 104.2 | 99.6 | 90.0 | 120.6 | 105.7 | 113.7 | |
| 96.6 | 72.7 | 124.9 | 152.4 | 105.8 | 238.5 | 474.7 | 212.2 | 140.3 | |
| Growth | −24.7% | +71.9% | +22.0% | −30.6% | +125.3% | +99.1% | −55.3% | −33.9% | |
| 94.0 | 66.9 | 116.7 | 143.9 | 96.1 | 230.9 | 468.0 | 209.2 | 132.5 | |
| 36.4 | −53.1 | 29.1 | 36.7 | 22.5 | 59.4 | 111.0 | 41.7 | 28.5 | |
| 74.8 | 135.2 | 201.7 | 107.2 | 73.6 | 171.5 | 356.9 | 167.5 | 104.0 | |
| Growth | +80.7% | +49.3% | −46.9% | −31.4% | +133.1% | +108.2% | −53.1% | −37.9% | |
| Per share | |||||||||
| 2.21 | 4.07 | 6.04 | 3.22 | 2.22 | 2.56 | 5.37 | 2.65 | 1.72 | |
| 2.20 | 4.05 | 6.01 | 3.20 | 2.19 | 2.53 | 5.32 | 2.62 | 1.70 | |
| Growth | +84.1% | +48.4% | −46.8% | −31.6% | +15.5% | +110.3% | −50.8% | −35.1% | |
| 33.8 | 33.2 | 33.4 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | |
| 33.9 | 33.4 | 33.6 | 0.0 | 0.0 | 0.1 | 0.1 | 0.1 | 0.1 | |
| Growth | −1.8% | +0.6% | −99.9% | +0.2% | +102.1% | −1.0% | −4.7% | −4.5% | |
† The diluted share count jumps at 2019 and 2021, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.