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 | 2,006.6 | 1,934.6 | 1,887.9 | 1,877.5 | 2,271.5 | 3,264.6 | 3,048.4 | 2,212.2 | 2,490.4 | 2,921.6 |
| Growth | −3.6% | −2.4% | −0.6% | +21.0% | +43.7% | −6.6% | −27.4% | +12.6% | +17.3% | |
| Net income | 55.5 | 48.7 | 47.5 | 78.6 | 154.9 | 323.2 | 162.3 | 30.4 | 73.3 | 115.5 |
| Growth | −12.3% | −2.3% | +65.4% | +97.0% | +108.7% | −49.8% | −81.2% | +140.8% | +57.6% | |
| EPS, diluted | 1.85 | 2.06 | 2.01 | 3.31 | 6.22 | 11.90 | 5.94 | 1.11 | 2.61 | 4.05 |
| Growth | +11.4% | −2.4% | +64.7% | +87.9% | +91.3% | −50.1% | −81.3% | +135.1% | +55.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 2.8% | 2.5% | 2.5% | 4.2% | 6.8% | 9.9% | 5.3% | 1.4% | 2.9% | 4.0% |
| Free cash flow margin | 5.2% | 4.7% | 3.9% | 8.0% | 11.5% | 10.7% | 4.7% | 2.0% | 3.8% | 4.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 123.0 | 108.1 | 84.2 | 166.4 | 275.8 | 390.3 | 191.9 | 83.0 | 135.6 | 205.7 |
| Capital expenditure | −18.2 | −16.4 | −10.7 | −17.1 | −15.0 | −39.8 | −47.9 | −37.8 | −40.5 | −73.4 |
| Free cash flow | 104.8 | 91.7 | 73.5 | 149.3 | 260.8 | 350.5 | 143.9 | 45.3 | 95.1 | 132.3 |
| Growth | −12.5% | −19.8% | +103.1% | +74.7% | +34.4% | −58.9% | −68.6% | +110.3% | +39.0% | |
| Buybacks | −1.1 | −0.7 | −1.2 | −0.5 | −1.1 | −2.3 | −3.3 | −1.8 | −3.8 | −3.9 |
| Dividends paid | −27.8 | −28.1 | −28.3 | −28.3 | −30.2 | −36.6 | −44.7 | −50.5 | −53.9 | −58.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 185.8 | 150.1 | 192.1 | 330.6 | 432.7 | 485.9 | 248.4 | 233.4 | 216.3 | 321.8 |
| Total debt | n/a | 109.3 | 108.0 | 110.6 | 101.8 | 483.5 | 447.0 | 445.3 | 445.8 | n/a |
| Net cash (debt) | n/a | 40.8 | 84.0 | 220.0 | 330.9 | 2.4 | −198.6 | −211.9 | −229.5 | n/a |
| Shareholders’ equity | 641.2 | 672.2 | 673.5 | 747.3 | 1,005.1 | 1,282.0 | 1,362.2 | 1,371.4 | 1,402.1 | 1,641.1 |
| Debt to equity | n/a | 0.16 | 0.16 | 0.15 | 0.10 | 0.38 | 0.33 | 0.32 | 0.32 | n/a |
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 | ||||||||||
| 185.8 | 150.1 | 192.1 | 330.6 | 432.7 | 485.9 | 248.4 | 233.4 | 216.3 | 321.8 | |
| 70.5 | 67.0 | 60.8 | 50.5 | 51.7 | 72.5 | n/a | n/a | n/a | n/a | |
| 217.1 | 231.4 | 248.9 | 248.9 | 431.5 | 924.8 | 1,073.0 | 1,072.1 | 1,084.1 | 1,272.0 | |
| 1,341.7 | 1,405.9 | 1,372.9 | 1,592.8 | 1,978.6 | 2,813.4 | 2,737.9 | 2,702.9 | 2,730.1 | 3,252.8 | |
| Growth | +4.8% | −2.3% | +16.0% | +24.2% | +42.2% | −2.7% | −1.3% | +1.0% | +19.1% | |
| Liabilities | ||||||||||
| n/a | 109.3 | 108.0 | 110.6 | 101.8 | 483.5 | 447.0 | 445.3 | 445.8 | n/a | |
| calc | n/a | 109.3 | 108.0 | 110.6 | 101.8 | 483.5 | 447.0 | 445.3 | 445.8 | n/a |
| 692.9 | 727.1 | 693.1 | 839.0 | 966.2 | 1,518.6 | 1,367.6 | 1,324.3 | 1,319.1 | 1,602.4 | |
| Equity | ||||||||||
| 471.8 | 491.7 | 514.2 | 564.4 | 688.8 | 974.8 | 1,091.8 | 1,070.8 | 1,089.5 | 1,145.4 | |
| 641.2 | 672.2 | 673.5 | 747.3 | 1,005.1 | 1,282.0 | 1,362.2 | 1,371.4 | 1,402.1 | 1,641.1 | |
| Growth | +4.8% | +0.2% | +11.0% | +34.5% | +27.5% | +6.3% | +0.7% | +2.2% | +17.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | 40.8 | 84.0 | 220.0 | 330.9 | 2.4 | −198.6 | −211.9 | −229.5 | n/a |
| 23.4 | 23.7 | 23.7 | 23.7 | 26.7 | 26.9 | 27.1 | 27.4 | 27.8 | 30.2 | |
| calc | 27.37 | 28.34 | 28.40 | 31.52 | 37.60 | 47.67 | 50.21 | 50.11 | 50.50 | 54.30 |
Lines marked calc are worked out here from filed figures; point at one for how.