Closing prices at the end of each trading day, from 13 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 | 491.0 | 448.8 | 420.7 | 606.9 | 853.1 | 1,474.2 | 1,148.0 | 1,415.4 | 987.0 | 1,603.2 |
| Growth | −8.6% | −6.3% | +44.3% | +40.6% | +72.8% | −22.1% | +23.3% | −30.3% | +62.4% | |
| Operating income | 112.6 | 101.3 | 29.9 | 118.4 | 188.3 | 444.4 | 190.3 | −130.2 | −322.3 | 461.4 |
| Net income | 65.0 | 69.3 | 6.4 | 102.8 | 151.5 | 368.1 | 194.1 | −98.0 | −261.3 | 395.8 |
| Growth | +6.7% | −90.8% | +1,511.2% | +47.4% | +142.9% | −47.3% | −150.5% | |||
| EPS, diluted | 0.62 | 0.57 | 0.05 | 0.78 | 0.96 | 1.63 | 0.89 | −0.48 | −1.29 | 1.85 |
| Growth | −8.1% | −91.2% | +1,460.0% | +23.1% | +69.8% | −45.4% | −153.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.4% | 25.2% | 18.3% | 28.2% | 36.2% | n/a | n/a | n/a | n/a | n/a |
| Operating margin | 22.9% | 22.6% | 7.1% | 19.5% | 22.1% | 30.1% | 16.6% | −9.2% | −32.7% | 28.8% |
| Net margin | 13.2% | 15.4% | 1.5% | 16.9% | 17.8% | 25.0% | 16.9% | −6.9% | −26.5% | 24.7% |
| Free cash flow margin | 26.2% | 25.8% | −23.4% | 1.2% | 19.7% | 30.1% | 2.0% | 14.0% | −10.5% | 15.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 170.7 | 144.7 | 59.8 | 118.1 | 307.1 | 609.0 | 160.9 | 421.7 | 40.1 | 471.9 |
| Capital expenditure | −42.3 | −28.9 | −158.0 | −110.6 | −139.0 | −164.8 | −137.5 | −223.4 | −143.5 | −230.2 |
| Free cash flow | 128.4 | 115.8 | −98.3 | 7.5 | 168.1 | 444.2 | 23.4 | 198.3 | −103.4 | 241.6 |
| Growth | −9.8% | −184.8% | +2,137.0% | +164.2% | −94.7% | +748.1% | −152.1% | |||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −148.1 | −100.0 | −56.3 | −9.8 | 0.0 |
| Dividends paid | n/a | n/a | n/a | 0.0 | 0.0 | −43.2 | −58.8 | −57.7 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 327.1 | 459.9 | 421.2 | 503.6 | 860.6 | 1,017.6 | 655.5 | 492.4 | 387.9 | 534.8 |
| Total debt | 220.1 | 233.2 | 247.6 | 284.0 | 437.6 | 367.0 | 298.3 | 228.4 | 239.6 | 281.1 |
| Net cash (debt) | 107.1 | 226.7 | 173.7 | 219.6 | 423.0 | 650.6 | 357.1 | 264.0 | 148.3 | 253.8 |
| Shareholders’ equity | 901.9 | 1,000.9 | 943.5 | 1,043.2 | 3,334.9 | 3,537.9 | 3,579.7 | 3,373.1 | 3,107.0 | 3,507.8 |
| Debt to equity | 0.24 | 0.23 | 0.26 | 0.27 | 0.13 | 0.10 | 0.08 | 0.07 | 0.08 | 0.08 |
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 | ||||||||||
| 327.1 | 459.9 | 421.2 | 503.6 | 860.6 | 1,017.6 | 655.5 | 492.4 | 387.9 | 534.8 | |
| 58.4 | 38.1 | 42.8 | 71.8 | 38.5 | 86.1 | 62.6 | 91.3 | 84.2 | 94.0 | |
| 154.9 | 182.6 | 232.7 | 237.6 | 437.0 | 389.4 | 501.6 | 515.1 | 464.1 | 516.3 | |
| 663.8 | 658.6 | 701.2 | 769.5 | 3,565.9 | n/a | n/a | n/a | n/a | n/a | |
| 49.8 | 49.8 | 49.8 | 49.8 | 49.8 | n/a | n/a | n/a | n/a | n/a | |
| 1,438.7 | 1,537.5 | 1,521.1 | 1,750.1 | 5,245.0 | n/a | n/a | n/a | n/a | n/a | |
| Growth | +6.9% | −1.1% | +15.1% | +199.7% | ||||||
| Liabilities | ||||||||||
| n/a | n/a | 0.0 | 114.3 | 71.0 | 71.5 | 71.8 | 0.9 | 11.0 | 229.6 | |
| 220.1 | 233.2 | 247.6 | 169.8 | 366.6 | 295.5 | 226.5 | 227.5 | 228.6 | 51.4 | |
| calc | 220.1 | 233.2 | 247.6 | 284.0 | 437.6 | 367.0 | 298.3 | 228.4 | 239.6 | 281.1 |
| 536.8 | 513.5 | 515.2 | 616.2 | 1,305.1 | n/a | n/a | n/a | n/a | n/a | |
| Equity | ||||||||||
| −209.0 | −139.7 | −133.3 | −76.0 | 92.1 | 397.7 | 521.8 | 368.1 | 113.4 | 509.1 | |
| 901.9 | 1,000.9 | 943.5 | 1,043.2 | 3,334.9 | 3,537.9 | 3,579.7 | 3,373.1 | 3,107.0 | 3,507.8 | |
| Growth | +11.0% | −5.7% | +10.6% | +219.7% | +6.1% | +1.2% | −5.8% | −7.9% | +12.9% | |
| Per share and net cash | ||||||||||
| calc | 107.1 | 226.7 | 173.7 | 219.6 | 423.0 | 650.6 | 357.1 | 264.0 | 148.3 | 253.8 |
| n/a | 119.8 | 120.7 | n/a | 219.6 | 211.9 | 206.7 | 203.0 | 202.4 | 203.0 | |
| calc | n/a | 8.35 | 7.81 | n/a | 15.19 | 16.70 | 17.32 | 16.62 | 15.35 | 17.28 |
Lines marked calc are worked out here from filed figures; point at one for how.