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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 378.2 | 429.9 | 572.9 | 688.8 | 406.6 | 587.0 | 936.8 | 1,071.3 | 1,181.7 | 1,324.1 |
| Growth | +13.7% | +33.3% | +20.2% | −41.0% | +44.4% | +59.6% | +14.4% | +10.3% | +12.1% | |
| Operating income | 115.7 | 147.5 | 184.0 | 233.1 | 59.8 | 143.4 | 230.1 | 272.9 | 324.2 | 394.7 |
| Net income | 21.5 | 33.1 | 88.0 | 117.7 | −15.0 | 42.8 | 99.4 | 138.3 | 172.0 | 219.1 |
| Growth | +54.2% | +165.6% | +33.7% | −112.7% | +132.4% | +39.1% | +24.4% | +27.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 30.6% | 34.3% | 32.1% | 33.8% | 14.7% | 24.4% | 24.6% | 25.5% | 27.4% | 29.8% |
| Net margin | 5.7% | 7.7% | 15.4% | 17.1% | −3.7% | 7.3% | 10.6% | 12.9% | 14.6% | 16.5% |
| Free cash flow margin | 24.7% | 21.7% | 25.1% | 21.3% | −5.3% | 23.0% | 15.0% | 18.1% | 16.0% | 19.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 108.8 | 131.0 | 184.4 | 204.3 | 31.1 | 189.3 | 240.2 | 330.3 | 343.9 | 418.4 |
| Capital expenditure | −15.4 | −37.7 | −40.9 | −57.9 | −52.6 | −54.1 | −100.1 | −136.0 | −155.1 | −163.7 |
| Free cash flow | 93.4 | 93.3 | 143.5 | 146.4 | −21.4 | 135.2 | 140.2 | 194.3 | 188.8 | 254.8 |
| Growth | −0.2% | +53.8% | +2.0% | −114.6% | +3.6% | +38.6% | −2.8% | +34.9% | ||
| Buybacks | −1.6 | n/a | −342.4 | −458.2 | 0.0 | 0.0 | −94.3 | −125.0 | −300.2 | −500.4 |
| Dividends paid | −169.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 40.4 | 113.1 | 289.4 | 436.3 | 439.5 | 545.9 | 409.8 | 275.8 | 293.2 | 345.7 |
| Total debt | 709.2 | 703.8 | 1,172.1 | 1,705.0 | 1,768.9 | 1,757.8 | 1,998.9 | 1,983.6 | 2,170.5 | 2,482.3 |
| Net cash (debt) | −668.8 | −590.7 | −882.7 | −1,268.7 | −1,329.4 | −1,211.9 | −1,589.0 | −1,707.8 | −1,877.4 | −2,136.6 |
| Shareholders’ equity | −130.8 | −119.5 | −374.6 | −706.5 | −705.9 | −645.4 | −199.0 | −115.6 | −215.4 | −482.8 |
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 | ||||||||||
| 30.6% | 34.3% | 32.1% | 33.8% | 14.7% | 24.4% | 24.6% | 25.5% | 27.4% | 29.8% | |
| 23.8% | 99.8% | 23.0% | 25.1% | −3.6% | 8.9% | 17.2% | 19.4% | 20.9% | 23.3% | |
| 5.7% | 7.7% | 15.4% | 17.1% | −3.7% | 7.3% | 10.6% | 12.9% | 14.6% | 16.5% | |
| 24.7% | 21.7% | 25.1% | 21.3% | −5.3% | 23.0% | 15.0% | 18.1% | 16.0% | 19.2% | |
| Spending | ||||||||||
| 13.2% | 14.0% | 12.6% | 11.4% | 16.9% | 16.1% | 12.3% | 11.7% | 10.9% | 10.4% | |
| 4.1% | 8.8% | 7.1% | 8.4% | 12.9% | 9.2% | 10.7% | 12.7% | 13.1% | 12.4% | |
| 20.8% | 87.0% | 21.7% | 21.8% | n/a | 10.9% | 31.3% | 28.2% | 27.7% | 27.8% | |
| Returns | ||||||||||
| 2.1% | 3.0% | 6.5% | 6.9% | −0.8% | 2.1% | 3.5% | 4.7% | 5.6% | 7.1% | |
| Balance and payout | ||||||||||
| 787.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 182.9% | n/a | 238.5% | 312.9% | n/a | 0.0% | 67.3% | 64.4% | 159.0% | 196.4% | |