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 | 1,221.9 | 1,635.7 | 2,263.1 | 2,337.1 | 2,486.6 | 4,078.1 | 4,881.9 | 3,468.0 | 3,715.7 | 3,950.8 |
| Growth | +33.9% | +38.4% | +3.3% | +6.4% | +64.0% | +19.7% | −29.0% | +7.1% | +6.3% | |
| Operating income | 90.8 | 121.9 | 178.4 | 154.4 | 173.4 | 351.7 | 496.2 | 260.2 | 258.0 | 276.0 |
| Net income | 55.6 | 85.7 | 119.8 | 89.6 | 97.1 | 224.9 | 328.2 | 142.9 | 138.4 | 135.1 |
| Growth | +54.2% | +39.8% | −25.3% | +8.4% | +131.7% | +45.9% | −56.5% | −3.1% | −2.4% | |
| EPS, diluted | 2.43 | 3.48 | 4.93 | 3.85 | 4.20 | 9.63 | 8.99 | 4.33 | 4.11 | 3.90 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.6% | 17.1% | 18.4% | 18.1% | 18.5% | 19.6% | 21.7% | 22.6% | 22.5% | 23.1% |
| Operating margin | 7.4% | 7.5% | 7.9% | 6.6% | 7.0% | 8.6% | 10.2% | 7.5% | 6.9% | 7.0% |
| Net margin | 4.5% | 5.2% | 5.3% | 3.8% | 3.9% | 5.5% | 6.7% | 4.1% | 3.7% | 3.4% |
| Free cash flow margin | 6.7% | 4.7% | 7.3% | 7.0% | 5.1% | 4.6% | 6.8% | 10.1% | 6.8% | 6.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 97.1 | 99.9 | 200.0 | 192.4 | 160.2 | 252.1 | 411.7 | 408.7 | 326.8 | 329.4 |
| Capital expenditure | −15.4 | −22.5 | −34.5 | −27.7 | −32.1 | −64.8 | −79.9 | −59.0 | −75.7 | −82.9 |
| Free cash flow | 81.7 | 77.4 | 165.5 | 164.7 | 128.1 | 187.3 | 331.9 | 349.7 | 251.2 | 246.5 |
| Growth | −5.3% | +113.8% | −0.5% | −22.3% | +46.3% | +77.2% | +5.4% | −28.2% | −1.9% | |
| Buybacks | −5.2 | 0.0 | −107.6 | −3.8 | −23.1 | −48.9 | −77.1 | −18.8 | −4.7 | −32.0 |
| Dividends paid | n/a | n/a | 0.0 | −5.8 | −23.6 | −27.0 | −32.9 | −42.1 | −50.2 | −55.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 6.4 | 2.8 | 6.9 | 139.4 | 44.8 | 122.8 | 22.8 | 11.4 | 33.6 | 26.4 |
| Total debt | 272.6 | 353.9 | 630.5 | 675.4 | 818.4 | 1,286.5 | 1,283.6 | 1,025.9 | 1,317.9 | 1,289.1 |
| Net cash (debt) | −266.1 | −351.1 | −623.6 | −536.0 | −773.6 | −1,163.6 | −1,260.8 | −1,014.4 | −1,284.4 | −1,262.6 |
| Shareholders’ equity | 185.4 | 370.7 | 408.8 | 497.5 | 559.4 | 767.6 | 955.2 | 1,045.3 | 1,128.4 | 1,184.3 |
| Debt to equity | 1.47 | 0.95 | 1.54 | 1.36 | 1.46 | 1.68 | 1.34 | 0.98 | 1.17 | 1.09 |
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 | ||||||||||
| 1,221.9 | 1,635.7 | 2,263.1 | 2,337.1 | 2,486.6 | 4,078.1 | 4,881.9 | 3,468.0 | 3,715.7 | 3,950.8 | |
| Growth | +33.9% | +38.4% | +3.3% | +6.4% | +64.0% | +19.7% | −29.0% | +7.1% | +6.3% | |
| 1,019.4 | 1,356.7 | 1,847.2 | 1,914.2 | 2,027.6 | 3,276.9 | 3,821.9 | 2,685.8 | 2,879.8 | 3,037.9 | |
| 202.5 | 278.9 | 415.9 | 422.9 | 459.0 | 801.2 | 1,059.9 | 782.2 | 835.9 | 912.9 | |
| Growth | +37.8% | +49.1% | +1.7% | +8.5% | +74.5% | +32.3% | −26.2% | +6.9% | +9.2% | |
| 62.2 | 90.7 | 128.2 | 134.5 | 146.4 | 253.5 | 327.5 | 299.4 | 325.8 | 361.6 | |
| 90.8 | 121.9 | 178.4 | 154.4 | 173.4 | 351.7 | 496.2 | 260.2 | 258.0 | 276.0 | |
| Growth | +34.2% | +46.4% | −13.4% | +12.3% | +102.9% | +41.1% | −47.6% | −0.8% | +7.0% | |
| 83.7 | 113.1 | 152.0 | 117.8 | 130.4 | 293.8 | 435.4 | 191.3 | 178.6 | 177.1 | |
| 28.1 | 27.4 | 32.1 | 28.3 | 33.3 | 68.9 | 107.2 | 48.4 | 40.2 | 42.0 | |
| 55.6 | 85.7 | 119.8 | 89.6 | 97.1 | 224.9 | 328.2 | 142.9 | 138.4 | 135.1 | |
| Growth | +54.2% | +39.8% | −25.3% | +8.4% | +131.7% | +45.9% | −56.5% | −3.1% | −2.4% | |
| Per share | ||||||||||
| 2.47 | 3.54 | 4.99 | 3.88 | 4.27 | 9.87 | 9.88 | 4.43 | 4.25 | 4.16 | |
| 2.43 | 3.48 | 4.93 | 3.85 | 4.20 | 9.63 | 8.99 | 4.33 | 4.11 | 3.90 | |
| Growth | +43.2% | +41.7% | −21.9% | +9.1% | +129.3% | −6.6% | −51.8% | −5.1% | −5.1% | |
| 22.5 | 24.2 | 24.0 | 23.1 | 22.7 | 22.8 | 33.2 | 32.3 | 32.6 | 32.5 | |
| 22.9 | 24.6 | 24.3 | 23.3 | 23.1 | 23.4 | 36.7 | 33.0 | 33.7 | 34.6 | |
| Growth | +7.6% | −1.3% | −4.3% | −0.8% | +1.2% | +57.2% | −10.0% | +2.0% | +2.8% | |
† The diluted share count jumps at 2022, 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.