Closing prices at the end of each trading day, from 20 Nov 2020. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 778.3 | 818.2 | 931.5 | 1,003.7 | 1,049.3 | 1,100.4 | 1,163.6 |
| Growth | +5.1% | +13.9% | +7.8% | +4.5% | +4.9% | +5.7% | |
| Operating income | 183.6 | 206.0 | 256.7 | 248.4 | 276.7 | 297.6 | n/a |
| Net income | −20.9 | −38.6 | 116.9 | −233.6 | 51.4 | 44.4 | 77.9 |
| Growth | −299.8% | −13.6% | +75.6% | ||||
| EPS, diluted | −0.09 | −0.16 | 0.41 | −0.83 | 0.18 | 0.16 | 0.27 |
| Growth | −302.4% | −11.1% | +68.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Gross margin | 50.8% | 54.2% | 55.7% | 55.5% | 55.0% | 54.7% | 55.5% |
| Operating margin | 23.6% | 25.2% | 27.6% | 24.7% | 26.4% | 27.0% | n/a |
| Net margin | −2.7% | −4.7% | 12.5% | −23.3% | 4.9% | 4.0% | 6.7% |
| Free cash flow margin | 11.8% | 8.2% | 19.3% | 9.5% | −34.6% | 4.1% | 12.8% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 149.0 | 120.6 | 281.5 | 278.0 | −147.7 | 224.2 | 287.2 |
| Capital expenditure | −57.3 | −53.5 | −102.2 | −182.4 | −215.0 | −179.1 | −138.0 |
| Free cash flow | 91.8 | 67.1 | 179.4 | 95.6 | −362.7 | 45.1 | 149.2 |
| Growth | −26.9% | +167.4% | −46.7% | −479.5% | +230.8% | ||
| Buybacks | 0.0 | −34.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| Dividends paid | −691.2 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 63.0 | 102.4 | 106.9 | 395.2 | 296.4 | 277.2 | 344.6 |
| Total debt | n/a | 1,824.8 | 1,743.5 | 1,944.2 | 2,228.5 | 2,222.9 | 2,140.7 |
| Net cash (debt) | n/a | −1,722.3 | −1,636.6 | −1,549.0 | −1,932.1 | −1,945.7 | −1,796.1 |
| Shareholders’ equity | −641.1 | 452.3 | 586.1 | 350.2 | 443.7 | 404.9 | 606.0 |
| Debt to equity | n/a | 4.03 | 2.97 | 5.55 | 5.02 | 5.49 | 3.53 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 778.3 | 818.2 | 931.5 | 1,003.7 | 1,049.3 | 1,100.4 | 1,163.6 | |
| Growth | +5.1% | +13.9% | +7.8% | +4.5% | +4.9% | +5.7% | |
| 382.9 | 374.6 | 412.8 | 446.7 | 472.1 | 498.1 | 518.1 | |
| 395.4 | 443.6 | 518.7 | 557.0 | 577.2 | 602.3 | 645.5 | |
| Growth | +12.2% | +16.9% | +7.4% | +3.6% | +4.4% | +7.2% | |
| 147.5 | 178.5 | 198.2 | 245.7 | 236.7 | 242.6 | 252.8 | |
| 183.6 | 206.0 | 256.7 | 248.4 | 276.7 | 297.6 | n/a | |
| Growth | +12.2% | +24.6% | −3.3% | +11.4% | +7.6% | ||
| −0.9 | −38.9 | 175.7 | −243.1 | 106.0 | 113.9 | 147.5 | |
| 19.5 | −1.4 | 58.6 | −9.5 | 54.7 | 69.5 | 69.6 | |
| −20.9 | −38.6 | 116.9 | −233.6 | 51.4 | 44.4 | 77.9 | |
| Growth | −299.8% | −13.6% | +75.6% | ||||
| Per share | |||||||
| −0.09 | −0.16 | 0.41 | −0.83 | 0.18 | 0.16 | 0.27 | |
| −0.09 | −0.16 | 0.41 | −0.83 | 0.18 | 0.16 | 0.27 | |
| Growth | −302.4% | −11.1% | +68.8% | ||||
| 232.4 | 237.7 | 279.2 | 280.1 | 281.0 | 282.8 | 284.0 | |
| 232.4 | 237.7 | 279.4 | 280.1 | 283.2 | 284.9 | 286.4 | |
| Growth | +2.3% | +17.5% | +0.3% | +1.1% | +0.6% | +0.5% | |