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 | 838.3 | 1,258.0 | 1,504.4 | 1,838.2 | 2,367.9 | 3,050.1 | 2,304.5 | 2,358.6 | 2,202.6 | 1,705.5 |
| Growth | +50.1% | +19.6% | +22.2% | +28.8% | +28.8% | −24.4% | +2.3% | −6.6% | −22.6% | |
| Operating income | 111.5 | 169.8 | 200.1 | 227.5 | 364.7 | 547.7 | 390.1 | 233.3 | 212.1 | 79.8 |
| Net income | 75.0 | 113.3 | 155.3 | 178.6 | 323.9 | 429.6 | 326.6 | 199.2 | 196.1 | 72.6 |
| Growth | +51.0% | +37.1% | +15.0% | +81.3% | +32.6% | −24.0% | −39.0% | −1.6% | −63.0% | |
| EPS, diluted | 3.41 | 4.73 | 6.24 | 7.02 | 12.76 | 17.25 | 13.76 | 8.42 | 8.30 | 3.12 |
| Growth | +38.7% | +31.9% | +12.5% | +81.8% | +35.2% | −20.2% | −38.8% | −1.4% | −62.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.3% | 13.5% | 13.3% | 12.4% | 15.4% | 18.0% | 16.9% | 9.9% | 9.6% | 4.7% |
| Net margin | 9.0% | 9.0% | 10.3% | 9.7% | 13.7% | 14.1% | 14.2% | 8.4% | 8.9% | 4.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | −16.1% | −2.5% | −6.6% | −8.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −108.2 | −68.5 | −116.7 | −41.9 | 202.2 | 21.7 | −370.5 | −57.0 | −143.7 | −140.0 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | −1.2 | −1.4 | −2.0 | −0.9 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | −371.6 | −58.4 | −145.7 | −140.9 |
| Growth | ||||||||||
| Buybacks | 0.0 | 0.0 | −1.5 | 0.0 | −48.1 | −193.8 | −95.1 | 0.0 | −31.0 | −23.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 49.5 | 67.6 | 46.6 | 38.3 | 35.9 | 50.5 | 32.0 | 49.0 | 53.2 | 61.2 |
| Total debt | 400.5 | 475.2 | 653.7 | 690.6 | 538.4 | 805.2 | 1,117.0 | 1,248.3 | 1,480.7 | 1,656.8 |
| Net cash (debt) | −351.0 | −407.6 | −607.1 | −652.2 | −502.5 | −754.7 | −1,085.0 | −1,199.4 | −1,427.5 | −1,595.6 |
| Shareholders’ equity | 355.2 | 489.8 | 655.9 | 845.2 | 1,139.0 | 1,395.8 | 1,642.4 | 1,856.0 | 2,037.2 | 2,096.3 |
| Debt to equity | 1.13 | 0.97 | 1.00 | 0.82 | 0.47 | 0.58 | 0.68 | 0.67 | 0.73 | 0.79 |
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 | ||||||||||
| 49.5 | 67.6 | 46.6 | 38.3 | 35.9 | 50.5 | 32.0 | 49.0 | 53.2 | 61.2 | |
| 2.0 | 1.7 | 1.4 | 1.6 | 3.6 | 16.9 | 33.0 | 45.5 | 57.0 | 107.1 | |
| 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | 12.0 | |
| 814.5 | 1,079.9 | 1,395.5 | 1,666.1 | 1,826.1 | 2,351.9 | 3,124.8 | 3,407.9 | 3,758.5 | 3,927.2 | |
| Growth | +32.6% | +29.2% | +19.4% | +9.6% | +28.8% | +32.9% | +9.1% | +10.3% | +4.5% | |
| Liabilities | ||||||||||
| 400.5 | 475.2 | 653.7 | 690.6 | 538.4 | 805.2 | 1,117.0 | 1,248.3 | 1,480.7 | 1,656.8 | |
| calc | 400.5 | 475.2 | 653.7 | 690.6 | 538.4 | 805.2 | 1,117.0 | 1,248.3 | 1,480.7 | 1,656.8 |
| 459.3 | 590.0 | 739.5 | 820.9 | 687.1 | 956.0 | 1,482.4 | 1,551.8 | 1,721.3 | 1,831.0 | |
| Equity | ||||||||||
| 163.2 | 276.5 | 431.8 | 610.4 | 934.3 | 1,363.9 | 1,690.5 | 1,889.7 | 2,085.8 | 2,158.3 | |
| 355.2 | 489.8 | 655.9 | 845.2 | 1,139.0 | 1,395.8 | 1,642.4 | 1,856.0 | 2,037.2 | 2,096.3 | |
| Growth | +37.9% | +33.9% | +28.9% | +34.8% | +22.5% | +17.7% | +13.0% | +9.8% | +2.9% | |
| Per share and net cash | ||||||||||
| calc | −351.0 | −407.6 | −607.1 | −652.2 | −502.5 | −754.7 | −1,085.0 | −1,199.4 | −1,427.5 | −1,595.6 |
| 21.3 | 21.8 | 22.7 | 25.4 | 25.0 | 23.9 | 23.3 | 23.6 | 23.4 | 23.1 | |
| calc | 16.67 | 22.42 | 28.89 | 33.33 | 45.59 | 58.36 | 70.47 | 78.71 | 87.07 | 90.62 |
Lines marked calc are worked out here from filed figures; point at one for how.