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 | 499.4 | 499.3 | 575.7 | 716.8 | 1,045.0 | 986.4 | 1,026.6 | 1,146.3 | 1,476.1 | 1,696.7 |
| Growth | −0.0% | +15.3% | +24.5% | +45.8% | −5.6% | +4.1% | +11.7% | +28.8% | +14.9% | |
| Net income | −3.0 | −32.6 | 27.2 | 29.6 | 117.5 | 106.2 | 90.5 | 81.8 | 134.4 | 180.1 |
| Growth | +8.8% | +297.6% | −9.7% | −14.7% | −9.6% | +64.3% | +34.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −0.6% | −6.5% | 4.7% | 4.1% | 11.2% | 10.8% | 8.8% | 7.1% | 9.1% | 10.6% |
| Free cash flow margin | 20.8% | 22.1% | 20.1% | 28.2% | 44.1% | 11.9% | 23.3% | 38.2% | 35.7% | 28.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 116.9 | 111.2 | 122.9 | 211.3 | 469.4 | 124.2 | 242.7 | 441.5 | 531.0 | 526.3 |
| Capital expenditure | −13.1 | −1.1 | −7.2 | −8.8 | −8.9 | −6.5 | −3.4 | −3.9 | −3.3 | −45.9 |
| Free cash flow | 103.8 | 110.2 | 115.7 | 202.4 | 460.6 | 117.7 | 239.3 | 437.6 | 527.7 | 480.4 |
| Growth | +6.2% | +5.1% | +74.9% | +127.5% | −74.4% | +103.3% | +82.9% | +20.6% | −8.9% | |
| Buybacks | n/a | −2.3 | −64.9 | −47.8 | −48.7 | −103.3 | −109.5 | −116.7 | −235.1 | −195.2 |
| Dividends paid | −3.7 | −3.8 | −4.3 | −4.6 | −4.8 | −78.0 | −24.6 | −24.4 | −24.1 | −24.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 152.4 | 145.6 | 106.1 | 216.0 | 299.5 | 200.5 | 173.2 | 355.5 | 483.9 | 538.9 |
| Shareholders’ equity | −8.6 | −157.3 | −26.5 | 31.4 | 154.3 | 120.2 | 185.1 | 244.7 | 187.0 | 308.2 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 116.9 | 111.2 | 122.9 | 211.3 | 469.4 | 124.2 | 242.7 | 441.5 | 531.0 | 526.3 | |
| Growth | −4.8% | +10.5% | +71.8% | +122.2% | −73.6% | +95.5% | +81.9% | +20.3% | −0.9% | |
| n/a | 8.1 | 10.0 | 14.5 | 15.1 | 15.8 | 15.5 | 14.0 | 12.8 | 13.3 | |
| Investment | ||||||||||
| −13.1 | −1.1 | −7.2 | −8.8 | −8.9 | −6.5 | −3.4 | −3.9 | −3.3 | −45.9 | |
| calc | 103.8 | 110.2 | 115.7 | 202.4 | 460.6 | 117.7 | 239.3 | 437.6 | 527.7 | 480.4 |
| Growth | +6.2% | +5.1% | +74.9% | +127.5% | −74.4% | +103.3% | +82.9% | +20.6% | −8.9% | |
| −12.6 | −38.2 | −31.5 | −1.7 | −145.8 | 131.3 | −53.2 | −34.3 | 8.1 | −28.5 | |
| Financing | ||||||||||
| −32.5 | −79.6 | −130.7 | −101.1 | −244.3 | −353.4 | −210.0 | −228.1 | −408.7 | −453.8 | |
| −3.7 | −3.8 | −4.3 | −4.6 | −4.8 | −78.0 | −24.6 | −24.4 | −24.1 | −24.5 | |
| n/a | −2.3 | −64.9 | −47.8 | −48.7 | −103.3 | −109.5 | −116.7 | −235.1 | −195.2 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.