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 | 2,941.3 | 3,300.2 | 3,828.5 | 4,314.8 | 4,287.0 | 4,973.1 | 5,939.0 | 6,486.0 | 6,581.0 | 6,812.0 |
| Growth | +12.2% | +16.0% | +12.7% | −0.6% | +16.0% | +19.4% | +9.2% | +1.5% | +3.5% | |
| Operating income | 106.3 | 129.9 | 179.0 | 186.6 | 194.7 | 173.3 | 250.0 | 219.0 | 117.0 | −10.0 |
| Net income | 66.0 | 84.4 | 135.4 | 151.1 | 138.2 | 124.1 | 179.0 | 171.0 | 91.0 | −7.0 |
| Growth | +27.9% | +60.4% | +11.6% | −8.5% | −10.2% | +44.3% | −4.5% | −46.8% | −107.7% | |
| EPS, diluted | 1.54 | 2.01 | 3.22 | 3.70 | 3.54 | 3.18 | 4.64 | 4.47 | 2.42 | −0.19 |
| Growth | +30.5% | +60.2% | +14.9% | −4.3% | −10.2% | +45.9% | −3.7% | −45.9% | −107.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.7% | 17.4% | 17.8% | 17.0% | 18.8% | 16.5% | 17.0% | 16.0% | 16.0% | 13.2% |
| Operating margin | 3.6% | 3.9% | 4.7% | 4.3% | 4.5% | 3.5% | 4.2% | 3.4% | 1.8% | −0.1% |
| Net margin | 2.2% | 2.6% | 3.5% | 3.5% | 3.2% | 2.5% | 3.0% | 2.6% | 1.4% | −0.1% |
| Free cash flow margin | 3.8% | 5.5% | 3.9% | 3.4% | 5.8% | 4.6% | 5.3% | 2.4% | 7.3% | −4.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 145.4 | 213.2 | 184.5 | 205.2 | 346.4 | 260.2 | 347.0 | 198.0 | 520.0 | −278.0 |
| Capital expenditure | −34.0 | −33.3 | −35.3 | −56.3 | −98.1 | −32.9 | −30.0 | −40.0 | −38.0 | −31.0 |
| Free cash flow | 111.4 | 179.9 | 149.2 | 148.8 | 248.2 | 227.3 | 317.0 | 158.0 | 482.0 | −309.0 |
| Growth | +61.5% | −17.1% | −0.2% | +66.8% | −8.4% | +39.5% | −50.2% | +205.1% | −164.1% | |
| Buybacks | −144.3 | 0.0 | 0.0 | n/a | n/a | −69.7 | −73.0 | −131.0 | −63.0 | −19.0 |
| Dividends paid | −20.6 | −65.8 | −33.4 | −48.6 | −61.9 | −144.2 | −77.0 | −84.0 | −89.0 | −90.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 286.0 | 354.3 | 326.8 | 367.3 | 554.8 | 576.0 | 733.0 | 693.0 | 1,039.0 | 642.0 |
| Total debt | 104.4 | 104.4 | 144.4 | 269.4 | 369.4 | 369.4 | 369.4 | 369.0 | 369.0 | 369.0 |
| Net cash (debt) | 181.6 | 249.9 | 182.4 | 97.9 | 185.4 | 206.6 | 363.6 | 324.0 | 670.0 | 273.0 |
| Shareholders’ equity | 60.5 | 66.3 | 77.7 | 4.1 | 44.1 | −2.0 | 81.0 | 94.0 | 97.0 | 46.0 |
| Debt to equity | 1.72 | 1.57 | 1.86 | 66.05 | 8.37 | n/a | 4.56 | 3.93 | 3.80 | 8.02 |
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 | ||||||||||
| 286.0 | 354.3 | 326.8 | 367.3 | 554.8 | 576.0 | 733.0 | 693.0 | 1,039.0 | 642.0 | |
| 13.1 | 12.3 | 10.0 | 12.7 | 6.6 | 10.5 | 13.9 | 16.0 | 9.0 | 6.0 | |
| 80.3 | 95.7 | 117.2 | 147.7 | 216.3 | 210.7 | 200.0 | 197.0 | 192.0 | 177.0 | |
| 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | 12.7 | n/a | n/a | n/a | n/a | |
| 907.2 | 1,063.7 | 1,191.8 | 1,395.0 | 1,584.3 | 1,753.1 | 2,039.3 | 2,120.0 | 2,597.0 | 2,203.0 | |
| Growth | +17.3% | +12.0% | +17.0% | +13.6% | +10.7% | +16.3% | +4.0% | +22.5% | −15.2% | |
| Liabilities | ||||||||||
| 104.4 | 104.4 | 144.4 | 269.4 | 369.4 | 369.4 | 369.4 | 369.0 | 369.0 | 369.0 | |
| calc | 104.4 | 104.4 | 144.4 | 269.4 | 369.4 | 369.4 | 369.4 | 369.0 | 369.0 | 369.0 |
| Equity | ||||||||||
| 278.2 | 296.8 | 397.9 | 499.5 | 575.0 | 553.6 | 655.2 | 739.0 | 738.0 | 638.0 | |
| 60.5 | 66.3 | 77.7 | 4.1 | 44.1 | −2.0 | 81.0 | 94.0 | 97.0 | 46.0 | |
| Growth | +9.6% | +17.1% | −94.7% | +981.9% | −104.5% | +16.0% | +3.2% | −52.6% | ||
| Per share and net cash | ||||||||||
| calc | 181.6 | 249.9 | 182.4 | 97.9 | 185.4 | 206.6 | 363.6 | 324.0 | 670.0 | 273.0 |
| 21.0 | 41.5 | 40.9 | 39.4 | 38.2 | 38.3 | 37.9 | 37.3 | 37.2 | 37.7 | |
| calc | 2.88 | 1.60 | 1.90 | 0.10 | 1.15 | −0.05 | 2.14 | 2.52 | 2.61 | 1.22 |
Lines marked calc are worked out here from filed figures; point at one for how.