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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 2.9% | 2.0% | 7.2% | 11.5% | 23.7% | 22.2% | 19.6% | 15.5% | 18.3% | 20.2% | |
| −0.6% | −6.5% | 4.7% | 4.1% | 11.2% | 10.8% | 8.8% | 7.1% | 9.1% | 10.6% | |
| 20.8% | 22.1% | 20.1% | 28.2% | 44.1% | 11.9% | 23.3% | 38.2% | 35.7% | 28.3% | |
| Spending | ||||||||||
| 2.6% | 0.2% | 1.3% | 1.2% | 0.8% | 0.7% | 0.3% | 0.3% | 0.2% | 2.7% | |
| 64.8% | 381.7% | −2.5% | 22.4% | 14.3% | 13.4% | 18.2% | 18.0% | 11.9% | 9.7% | |
| Returns | ||||||||||
| n/a | n/a | n/a | 94.2% | 76.2% | 88.3% | 48.9% | 33.4% | 71.9% | 58.4% | |
| −0.5% | −5.8% | 4.0% | 3.1% | 10.0% | 10.7% | 8.6% | 5.7% | 8.2% | 9.8% | |
| Balance and payout | ||||||||||
| 30.0% | 24.4% | 27.4% | 39.7% | 41.3% | 35.4% | 27.7% | 40.0% | 44.9% | 45.3% | |
| n/a | n/a | 15.9% | 15.7% | 4.1% | 73.4% | 27.2% | 29.9% | 18.0% | 13.6% | |
| 3.6% | 5.5% | 59.8% | 25.9% | 11.6% | 154.1% | 56.0% | 32.3% | 49.1% | 45.7% | |