Closing prices at the end of each trading day, from 8 May 2019. 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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,017.0 | 3,560.5 | 3,954.8 | 3,918.9 | 3,660.8 | 4,195.3 | 5,442.7 | 6,750.6 | 6,364.2 |
| Growth | +18.0% | +11.1% | −0.9% | −6.6% | +14.6% | +29.7% | +24.0% | −5.7% | |
| Operating income | 150.7 | 205.0 | 92.1 | 177.8 | 132.4 | 185.7 | 288.4 | 428.1 | 418.1 |
| Net income | 97.3 | 222.3 | 120.5 | 98.5 | 64.1 | 96.7 | 161.1 | 235.1 | 241.1 |
| Growth | +128.4% | −45.8% | −18.2% | −35.0% | +50.9% | +66.7% | +45.9% | +2.6% | |
| EPS, diluted | 1.16 | 2.78 | 1.30 | 0.97 | 0.59 | 0.87 | 1.42 | 2.12 | 2.20 |
| Growth | +139.7% | −53.2% | −25.4% | −39.2% | +47.5% | +63.2% | +49.3% | +3.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.0% | 5.8% | 2.3% | 4.5% | 3.6% | 4.4% | 5.3% | 6.3% | 6.6% |
| Net margin | 3.2% | 6.2% | 3.0% | 2.5% | 1.8% | 2.3% | 3.0% | 3.5% | 3.8% |
| Free cash flow margin | 7.9% | 7.2% | 3.9% | 6.5% | 5.0% | 4.9% | 6.7% | 7.0% | 6.4% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 265.0 | 284.6 | 220.2 | 289.2 | 205.6 | 237.5 | 407.7 | 523.6 | 478.4 |
| Capital expenditure | −27.9 | −29.3 | −67.6 | −34.0 | −21.1 | −30.6 | −40.4 | −49.2 | −68.0 |
| Free cash flow | 237.1 | 255.4 | 152.6 | 255.1 | 184.5 | 206.9 | 367.3 | 474.4 | 410.4 |
| Growth | +7.7% | −40.2% | +67.1% | −27.7% | +12.2% | +77.5% | +29.2% | −13.5% | |
| Buybacks | n/a | n/a | −6.3 | 0.0 | −21.7 | −22.0 | −11.0 | −25.0 | −125.0 |
| Dividends paid | 0.0 | 0.0 | −52.1 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 446.1 | 280.2 | 182.7 | 483.6 | 342.6 | 262.5 | 272.9 | 453.5 | 466.4 |
| Total debt | n/a | 429.2 | 249.4 | 590.0 | 591.9 | 743.6 | 746.0 | 1,247.5 | 1,237.8 |
| Net cash (debt) | n/a | −148.9 | −66.7 | −106.4 | −249.3 | −481.1 | −473.0 | −794.0 | −771.4 |
| Shareholders’ equity | −1,049.9 | −967.5 | 1,629.9 | 1,813.8 | 1,900.8 | 2,043.6 | 2,287.2 | 2,416.4 | 2,642.0 |
| Debt to equity | n/a | n/a | 0.15 | 0.33 | 0.31 | 0.36 | 0.33 | 0.52 | 0.47 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 29 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 | |||||||||
| 446.1 | 280.2 | 182.7 | 483.6 | 342.6 | 262.5 | 272.9 | 453.5 | 466.4 | |
| n/a | 623.3 | 671.5 | 698.6 | 598.3 | 717.3 | 915.6 | 1,100.4 | 1,124.4 | |
| 87.6 | 91.8 | 122.8 | 121.0 | 104.2 | 96.1 | 99.0 | 111.6 | 151.1 | |
| 496.8 | 736.9 | 1,047.4 | 1,262.0 | 1,412.7 | 1,661.9 | 1,792.7 | 2,082.7 | 2,186.7 | |
| n/a | 2,612.6 | 3,450.4 | 3,937.7 | 3,830.9 | 4,198.1 | 4,804.1 | 5,488.0 | 5,769.5 | |
| Growth | +32.1% | +14.1% | −2.7% | +9.6% | +14.4% | +14.2% | +5.1% | ||
| Liabilities | |||||||||
| n/a | 0.0 | 0.0 | 50.0 | 0.0 | n/a | n/a | 463.4 | 0.0 | |
| n/a | 429.2 | 249.4 | 540.0 | 591.9 | 743.6 | 746.0 | 784.1 | 1,237.8 | |
| calc | n/a | 429.2 | 249.4 | 590.0 | 591.9 | 743.6 | 746.0 | 1,247.5 | 1,237.8 |
| n/a | 1,657.3 | 1,789.6 | 2,076.3 | 1,893.8 | 2,102.2 | 2,427.3 | 2,953.5 | 3,001.9 | |
| Equity | |||||||||
| n/a | 12.4 | −218.0 | −120.6 | −53.5 | 43.1 | 203.7 | 426.8 | 661.2 | |
| −1,049.9 | −967.5 | 1,629.9 | 1,813.8 | 1,900.8 | 2,043.6 | 2,287.2 | 2,416.4 | 2,642.0 | |
| Growth | +11.3% | +4.8% | +7.5% | +11.9% | +5.6% | +9.3% | |||
| Per share and net cash | |||||||||
| calc | n/a | −148.9 | −66.7 | −106.4 | −249.3 | −481.1 | −473.0 | −794.0 | −771.4 |
| n/a | 0.0 | 21.8 | 25.7 | 33.3 | 41.0 | 46.0 | 52.7 | 56.1 | |
| calc | n/a | n/a | 74.86 | 70.52 | 57.03 | 49.89 | 49.77 | 45.89 | 47.09 |
Lines marked calc are worked out here from filed figures; point at one for how.