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 | 1,472.3 | 1,425.8 | 1,512.6 | 1,123.6 | 1,128.1 | 1,219.5 | 1,460.9 | 1,741.2 | 1,983.9 | 2,265.1 |
| Growth | −3.2% | +6.1% | −25.7% | +0.4% | +8.1% | +19.8% | +19.2% | +13.9% | +14.2% | |
| Operating income | 70.0 | 59.9 | 112.5 | 114.0 | 96.9 | 73.7 | 51.0 | 221.9 | 308.3 | 350.4 |
| Net income | −67.2 | 89.3 | 81.2 | 65.3 | 99.0 | 425.4 | 0.2 | 89.9 | 200.5 | 244.0 |
| Growth | −9.1% | −19.6% | +51.6% | +329.7% | −100.0% | +44,850.0% | +123.0% | +21.7% | ||
| EPS, diluted | −2.02 | 2.03 | 1.82 | 1.58 | 2.16 | 9.15 | 0.00 | 1.93 | 4.26 | 5.03 |
| Growth | −10.3% | −13.2% | +36.7% | +323.6% | −100.0% | +120.7% | +18.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.8% | 4.2% | 7.4% | 10.1% | 8.6% | 6.0% | 3.5% | 12.7% | 15.5% | 15.5% |
| Net margin | −4.6% | 6.3% | 5.4% | 5.8% | 8.8% | 34.9% | 0.0% | 5.2% | 10.1% | 10.8% |
| Free cash flow margin | −0.9% | 2.5% | 6.5% | 12.0% | 9.8% | 13.5% | −10.5% | 10.6% | 12.5% | 10.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −1.2 | 46.9 | 110.6 | 148.6 | 126.3 | 174.6 | −136.8 | 208.5 | 285.9 | 333.3 |
| Capital expenditure | −11.7 | −11.0 | −12.4 | −13.5 | −15.3 | −9.6 | −15.9 | −23.9 | −38.0 | −92.1 |
| Free cash flow | −12.9 | 35.9 | 98.2 | 135.1 | 111.0 | 165.0 | −152.7 | 184.6 | 247.9 | 241.2 |
| Growth | +173.5% | +37.6% | −17.8% | +48.6% | −192.5% | +34.3% | −2.7% | |||
| Buybacks | 0.0 | n/a | n/a | n/a | 0.0 | 0.0 | −33.7 | 0.0 | 0.0 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 99.6 | 124.3 | 68.5 | 50.7 | 64.0 | 388.2 | 147.8 | 99.4 | 156.9 | 364.0 |
| Total debt | 17.9 | 0.5 | 18.0 | 1.0 | 7.2 | 13.0 | 2.0 | 17.3 | 27.6 | 3.5 |
| Net cash (debt) | 81.7 | 123.8 | 50.5 | 49.7 | 56.8 | 375.2 | 145.8 | 82.1 | 129.3 | 360.5 |
| Shareholders’ equity | 191.6 | 314.7 | 414.9 | 511.5 | 640.1 | 1,102.9 | 1,079.2 | 1,194.6 | 1,384.4 | 2,237.5 |
| Debt to equity | 0.09 | 0.00 | 0.04 | 0.00 | 0.01 | 0.01 | 0.00 | 0.01 | 0.02 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 99.6 | 124.3 | 68.5 | 50.7 | 64.0 | 388.2 | 147.8 | 99.4 | 156.9 | 364.0 | |
| 251.7 | 267.5 | 269.1 | 264.8 | 210.8 | 223.4 | 263.5 | 279.8 | 313.6 | 357.2 | |
| 145.7 | 143.0 | 128.8 | 154.9 | 155.0 | 189.8 | 244.0 | 276.7 | 271.0 | 302.2 | |
| 195.5 | 186.6 | 184.2 | 179.1 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 340.4 | 345.9 | 394.4 | 318.0 | 368.6 | 457.3 | 455.3 | 704.8 | 834.5 | 1,043.4 | |
| 1,912.5 | 2,040.4 | 2,057.5 | 2,167.8 | 2,333.7 | 2,628.6 | 1,930.9 | 2,439.7 | 2,714.5 | 3,604.6 | |
| Growth | +6.7% | +0.8% | +5.4% | +7.7% | +12.6% | −26.5% | +26.4% | +11.3% | +32.8% | |
| Liabilities | ||||||||||
| 17.9 | 0.5 | 18.0 | 1.0 | 7.2 | 13.0 | 2.0 | 17.3 | 27.6 | 3.5 | |
| calc | 17.9 | 0.5 | 18.0 | 1.0 | 7.2 | 13.0 | 2.0 | 17.3 | 27.6 | 3.5 |
| Equity | ||||||||||
| −831.6 | −742.3 | −650.1 | −584.8 | −477.2 | −51.8 | −51.6 | 38.3 | 238.8 | 482.8 | |
| 191.6 | 314.7 | 414.9 | 511.5 | 640.1 | 1,102.9 | 1,079.2 | 1,194.6 | 1,384.4 | 2,237.5 | |
| Growth | +64.2% | +31.8% | +23.3% | +25.1% | +72.3% | −2.1% | +10.7% | +15.9% | +61.6% | |
| Per share and net cash | ||||||||||
| calc | 81.7 | 123.8 | 50.5 | 49.7 | 56.8 | 375.2 | 145.8 | 82.1 | 129.3 | 360.5 |
| 41.9 | 42.7 | 43.5 | 44.2 | 45.0 | 45.5 | 45.3 | 45.7 | 46.4 | 49.9 | |
| calc | 4.57 | 7.38 | 9.55 | 11.57 | 14.21 | 24.26 | 23.83 | 26.15 | 29.86 | 44.87 |
Lines marked calc are worked out here from filed figures; point at one for how.