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 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| 12.0% | 10.8% | 12.1% | 14.2% | 12.2% | 14.2% | 16.7% | n/a | n/a | |
| 3.5% | 2.3% | 3.4% | 4.2% | 3.0% | 5.6% | 8.9% | 5.1% | 3.6% | |
| 3.4% | 2.1% | 3.2% | 3.9% | 2.7% | 5.5% | 8.8% | 5.0% | 3.4% | |
| 2.7% | 4.3% | 5.5% | 2.9% | 2.1% | 4.1% | 6.7% | 4.0% | 2.6% | |
| −0.2% | 1.6% | 0.3% | 4.4% | 1.7% | 2.8% | 4.5% | 6.7% | 3.6% | |
| Spending | |||||||||
| 2.2% | 2.5% | 2.2% | 2.8% | 2.8% | 2.1% | 2.3% | 2.5% | 2.9% | |
| 3.9% | 2.4% | 5.4% | 2.6% | 3.3% | 3.1% | 4.1% | 3.3% | 1.3% | |
| 38.7% | −79.3% | 24.9% | 25.5% | 23.5% | 25.7% | 23.7% | 19.9% | 21.5% | |
| Returns | |||||||||
| 11.9% | 17.6% | 20.6% | 10.0% | 6.4% | 12.8% | 22.3% | 10.2% | 6.3% | |
| 5.5% | 8.1% | 10.5% | 5.4% | 3.5% | 7.0% | 12.7% | 5.7% | 3.6% | |
| Balance and payout | |||||||||
| 0.26 | 0.38 | 0.34 | 0.26 | 0.23 | 0.20 | 0.21 | 0.21 | 0.16 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 0.0% | 29.1% | |
| n/a | n/a | n/a | 15.7% | 0.0% | 0.0% | 31.4% | 51.0% | 68.6% | |