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 | 1,072.8 | 1,216.7 | 1,461.7 | 1,512.0 | 1,391.1 | 1,751.0 | 2,015.5 | 1,662.1 | 1,846.0 | 1,558.4 |
| Growth | +13.4% | +20.1% | +3.4% | −8.0% | +25.9% | +15.1% | −17.5% | +11.1% | −15.6% | |
| Operating income | 46.6 | 25.2 | 83.8 | 65.4 | 80.4 | 103.0 | 240.4 | 145.4 | 203.1 | −64.3 |
| Net income | 24.2 | 28.2 | 52.2 | 37.6 | 48.1 | 73.7 | 168.6 | 92.9 | 129.9 | −99.9 |
| Growth | +16.1% | +85.3% | −28.0% | +28.1% | +53.2% | +128.7% | −44.9% | +39.8% | −176.9% | |
| EPS, diluted | 0.85 | 0.99 | 1.84 | 1.34 | 1.78 | 2.74 | 6.37 | 3.53 | 4.93 | −3.79 |
| Growth | +16.5% | +85.9% | −27.2% | +32.8% | +53.9% | +132.5% | −44.6% | +39.7% | −176.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.3% | 2.1% | 5.7% | 4.3% | 5.8% | 5.9% | 11.9% | 8.8% | 11.0% | −4.1% |
| Net margin | 2.3% | 2.3% | 3.6% | 2.5% | 3.5% | 4.2% | 8.4% | 5.6% | 7.0% | −6.4% |
| Free cash flow margin | −2.7% | 1.7% | 1.9% | 3.2% | 0.6% | 2.5% | 4.8% | −1.8% | −7.5% | −2.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 68.6 | 83.8 | 94.9 | 128.0 | 99.3 | 83.3 | 213.4 | 210.2 | 112.4 | 183.0 |
| Capital expenditure | −97.4 | −63.4 | −66.6 | −79.8 | −90.7 | −38.8 | −117.1 | −240.6 | −251.6 | −224.2 |
| Free cash flow | −28.7 | 20.5 | 28.3 | 48.3 | 8.6 | 44.4 | 96.3 | −30.3 | −139.2 | −41.1 |
| Growth | +38.2% | +70.5% | −82.1% | +415.2% | +116.7% | −131.5% | ||||
| Buybacks | −0.0 | −1.5 | −0.9 | −24.8 | −5.1 | 0.0 | −14.3 | −0.1 | −0.1 | −0.1 |
| Dividends paid | −8.0 | −8.0 | −10.9 | −15.0 | −5.7 | −11.3 | −13.9 | −11.0 | −11.1 | −11.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1.8 | 1.7 | 5.7 | 7.7 | 8.8 | 13.9 | 47.2 | 12.5 | 19.4 | 26.8 |
| Total debt | 261.3 | 248.0 | 400.5 | 457.6 | 460.1 | 427.3 | 378.5 | 381.9 | 759.1 | 797.6 |
| Net cash (debt) | −259.5 | −246.3 | −394.7 | −449.9 | −451.4 | −413.4 | −331.3 | −369.4 | −739.7 | −770.7 |
| Shareholders’ equity | 147.7 | 168.8 | 209.3 | 205.2 | 239.6 | 302.2 | 446.9 | 532.2 | 647.0 | 540.4 |
| Debt to equity | 1.77 | 1.47 | 1.91 | 2.23 | 1.92 | 1.41 | 0.85 | 0.72 | 1.17 | 1.48 |
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 | ||||||||||
| 1.8 | 1.7 | 5.7 | 7.7 | 8.8 | 13.9 | 47.2 | 12.5 | 19.4 | 26.8 | |
| 144.7 | 171.0 | 216.0 | 210.5 | 259.2 | 341.4 | 350.7 | 287.9 | 293.6 | 261.3 | |
| 8.6 | 5.3 | 6.8 | 7.2 | 8.3 | 14.1 | 11.4 | 12.4 | 8.3 | 9.9 | |
| 246.3 | 267.2 | 303.2 | 339.8 | 364.8 | 345.6 | 391.2 | 561.1 | 742.4 | 819.5 | |
| 74.5 | 74.5 | 145.2 | 168.5 | 170.7 | 170.7 | 170.7 | 170.7 | 206.8 | 105.6 | |
| 570.5 | 610.6 | 843.1 | 995.4 | 1,063.0 | 1,137.5 | 1,203.7 | 1,253.5 | 1,786.8 | 1,772.0 | |
| Growth | +7.0% | +38.1% | +18.1% | +6.8% | +7.0% | +5.8% | +4.1% | +42.5% | −0.8% | |
| Liabilities | ||||||||||
| 34.5 | 40.9 | 51.9 | 59.5 | 59.7 | 61.2 | 65.3 | 70.7 | 88.8 | 114.9 | |
| 226.8 | 207.1 | 348.5 | 398.1 | 400.4 | 366.2 | 313.2 | 311.2 | 670.3 | 682.7 | |
| calc | 261.3 | 248.0 | 400.5 | 457.6 | 460.1 | 427.3 | 378.5 | 381.9 | 759.1 | 797.6 |
| Equity | ||||||||||
| 166.0 | 186.2 | 231.5 | 251.2 | 293.6 | 356.1 | 513.6 | 595.5 | 623.0 | 512.1 | |
| 147.7 | 168.8 | 209.3 | 205.2 | 239.6 | 302.2 | 446.9 | 532.2 | 647.0 | 540.4 | |
| Growth | +14.2% | +24.0% | −2.0% | +16.7% | +26.1% | +47.9% | +19.1% | +21.6% | −16.5% | |
| Per share and net cash | ||||||||||
| calc | −259.5 | −246.3 | −394.7 | −449.9 | −451.4 | −413.4 | −331.3 | −369.4 | −739.7 | −770.7 |
| 28.4 | 28.4 | 28.4 | 27.3 | 26.9 | 26.9 | 26.3 | 26.3 | 26.3 | 26.3 | |
| calc | 5.20 | 5.95 | 7.38 | 7.52 | 8.90 | 11.23 | 17.01 | 20.25 | 24.59 | 20.52 |
Lines marked calc are worked out here from filed figures; point at one for how.