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 | 1,691.3 | 1,962.0 | 2,286.3 | 2,500.3 | 3,046.1 | 3,745.9 | 4,131.4 | 4,033.5 | 4,504.7 | 4,417.8 |
| Growth | +16.0% | +16.5% | +9.4% | +21.8% | +23.0% | +10.3% | −2.4% | +11.7% | −1.9% | |
| Operating income | 108.7 | 138.7 | 163.2 | 187.1 | 319.3 | 518.3 | 637.5 | 587.2 | 706.1 | 506.6 |
| Net income | 56.6 | 72.1 | 107.7 | 127.6 | 239.9 | 396.9 | 490.7 | 465.4 | 563.7 | 402.9 |
| Growth | +27.3% | +49.4% | +18.5% | +88.0% | +65.4% | +23.6% | −5.2% | +21.1% | −28.5% | |
| EPS, diluted | 1.84 | 2.26 | 3.70 | 4.48 | 8.23 | 13.28 | 17.24 | 16.21 | 19.71 | 14.74 |
| Growth | +22.8% | +63.7% | +21.1% | +83.7% | +61.4% | +29.8% | −6.0% | +21.6% | −25.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.4% | 7.1% | 7.1% | 7.5% | 10.5% | 13.8% | 15.4% | 14.6% | 15.7% | 11.5% |
| Net margin | 3.3% | 3.7% | 4.7% | 5.1% | 7.9% | 10.6% | 11.9% | 11.5% | 12.5% | 9.1% |
| Free cash flow margin | 1.2% | −3.2% | −0.5% | 2.4% | 5.1% | −1.1% | 4.2% | 13.5% | 3.8% | 2.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 34.2 | −53.2 | −2.6 | 65.6 | 168.3 | −16.8 | 184.1 | 552.1 | 179.7 | 137.3 |
| Capital expenditure | −13.1 | −8.8 | −8.1 | −4.5 | −11.7 | −25.3 | −9.3 | −5.8 | −8.4 | −9.6 |
| Free cash flow | 21.1 | −62.0 | −10.7 | 61.1 | 156.7 | −42.1 | 174.7 | 546.4 | 171.3 | 127.7 |
| Growth | −393.9% | +156.4% | −126.9% | +212.7% | −68.6% | −25.4% | ||||
| Buybacks | 0.0 | 0.0 | −25.7 | −5.2 | −1.9 | −51.5 | −55.3 | −65.3 | −177.0 | −202.0 |
| Dividends paid | 4.9 | −3.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 34.4 | 151.7 | 21.5 | 6.1 | 260.8 | 236.4 | 311.5 | 732.8 | 821.6 | 689.2 |
| Shareholders’ equity | 654.2 | 747.3 | 855.3 | 1,003.5 | 1,258.7 | 1,624.2 | 2,070.7 | 2,516.9 | 2,939.7 | 3,166.2 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,691.3 | 1,962.0 | 2,286.3 | 2,500.3 | 3,046.1 | 3,745.9 | 4,131.4 | 4,033.5 | 4,504.7 | 4,417.8 | |
| Growth | +16.0% | +16.5% | +9.4% | +21.8% | +23.0% | +10.3% | −2.4% | +11.7% | −1.9% | |
| n/a | 1,561.0 | 1,836.7 | 2,005.9 | 2,361.4 | 2,837.0 | 3,087.6 | 3,014.6 | 3,305.8 | 3,400.6 | |
| 111.6 | 126.3 | 137.8 | 148.0 | 177.5 | 192.0 | 214.8 | 222.8 | 258.4 | 262.8 | |
| 108.7 | 138.7 | 163.2 | 187.1 | 319.3 | 518.3 | 637.5 | 587.2 | 706.1 | 506.6 | |
| Growth | +27.5% | +17.7% | +14.7% | +70.6% | +62.3% | +23.0% | −7.9% | +20.2% | −28.3% | |
| 35.2 | 48.2 | 33.6 | 38.4 | 70.2 | 112.2 | 144.5 | 141.9 | 169.9 | 123.6 | |
| 56.6 | 72.1 | 107.7 | 127.6 | 239.9 | 396.9 | 490.7 | 465.4 | 563.7 | 402.9 | |
| Growth | +27.3% | +49.4% | +18.5% | +88.0% | +65.4% | +23.6% | −5.2% | +21.1% | −28.5% | |
| Per share | ||||||||||
| 2.10 | 2.57 | 3.81 | 4.58 | 8.38 | 13.64 | 17.60 | 16.76 | 20.29 | 15.07 | |
| 1.84 | 2.26 | 3.70 | 4.48 | 8.23 | 13.28 | 17.24 | 16.21 | 19.71 | 14.74 | |
| Growth | +22.8% | +63.7% | +21.1% | +83.7% | +61.4% | +29.8% | −6.0% | +21.6% | −25.2% | |
| 24.7 | 25.8 | 28.2 | 27.8 | 28.6 | 29.1 | 27.9 | 27.8 | 27.8 | 26.7 | |
| 30.1 | 30.7 | 29.2 | 28.5 | 29.2 | 29.9 | 28.5 | 28.7 | 28.6 | 27.3 | |
| Growth | +1.9% | −4.9% | −2.4% | +2.4% | +2.5% | −4.7% | +0.9% | −0.4% | −4.4% | |