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 | 322.6 | 425.6 | 552.2 | 563.2 | 603.9 | 979.2 | 886.4 | 845.3 | 906.9 | 852.9 |
| Growth | +31.9% | +29.8% | +2.0% | +7.2% | +62.2% | −9.5% | −4.6% | +7.3% | −6.0% | |
| Operating income | 50.8 | 58.0 | 113.1 | 124.7 | 143.2 | 325.5 | 197.5 | 151.5 | 182.5 | 168.7 |
| Net income | 48.5 | 37.0 | 75.5 | 95.6 | 80.0 | 208.1 | n/a | n/a | n/a | n/a |
| Growth | −23.7% | +104.1% | +26.6% | −16.4% | +160.3% | |||||
| EPS, diluted | 6.20 | 3.96 | 8.86 | 11.74 | 10.02 | 26.01 | 15.50 | 17.71 | 16.89 | 19.97 |
| Growth | −36.1% | +123.7% | +32.5% | −14.7% | +159.6% | −40.4% | +14.3% | −4.6% | +18.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 15.8% | 13.6% | 20.5% | 22.1% | 23.7% | 33.2% | 22.3% | 17.9% | 20.1% | 19.8% |
| Net margin | 15.0% | 8.7% | 13.7% | 17.0% | 13.2% | 21.3% | n/a | n/a | n/a | n/a |
| Free cash flow margin | 5.9% | −43.3% | −13.4% | −7.9% | −37.6% | 67.4% | 14.2% | 27.0% | −0.4% | −8.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 20.9 | −182.9 | −62.6 | −36.7 | −226.1 | 665.7 | 132.7 | 237.2 | 1.8 | −67.2 |
| Capital expenditure | −2.0 | −1.5 | −11.7 | −7.6 | −1.0 | −5.8 | −6.6 | −8.8 | −5.6 | −6.9 |
| Free cash flow | 18.9 | −184.4 | −74.3 | −44.3 | −227.1 | 659.9 | 126.1 | 228.3 | −3.8 | −74.1 |
| Growth | −1,075.8% | −80.9% | +81.1% | −101.7% | ||||||
| Buybacks | −233.8 | −7.5 | −27.5 | −40.0 | −32.5 | −57.5 | −90.0 | −45.0 | −44.9 | −60.0 |
| Dividends paid | −13.8 | −12.6 | −14.0 | −17.0 | −22.8 | −31.4 | −47.3 | −52.0 | −58.1 | −64.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 82.7 | 132.2 | 201.7 | 221.8 | 339.8 | 586.1 | 589.2 | 341.0 | 400.3 | 478.2 |
| Total debt | 30.0 | 248.3 | 329.2 | 277.8 | 201.2 | 266.3 | 255.0 | 253.4 | 232.1 | 390.0 |
| Net cash (debt) | 52.7 | −116.2 | −127.5 | −56.1 | 138.6 | 319.8 | 334.2 | 87.6 | 168.2 | 88.2 |
| Shareholders’ equity | 321.7 | 588.6 | 629.9 | 675.7 | 711.1 | 828.3 | 817.0 | 863.9 | 897.5 | 934.0 |
| Debt to equity | 0.09 | 0.42 | 0.52 | 0.41 | 0.28 | 0.32 | 0.31 | 0.29 | 0.26 | 0.42 |
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 | ||||||||||
| 82.7 | 132.2 | 201.7 | 221.8 | 339.8 | 586.1 | 589.2 | 341.0 | 400.3 | 478.2 | |
| 7.7 | 10.8 | 20.2 | 18.2 | 14.5 | 12.5 | 19.1 | 26.2 | 22.7 | 21.9 | |
| 6.8 | 170.2 | 290.4 | 290.4 | 290.4 | 338.4 | 348.8 | 397.1 | 397.1 | 397.1 | |
| 824.4 | 2,590.8 | 2,870.5 | 3,204.6 | 3,466.9 | 3,934.2 | 3,952.9 | 3,678.6 | 3,994.5 | 4,291.2 | |
| Growth | +214.3% | +10.8% | +11.6% | +8.2% | +13.5% | +0.5% | −6.9% | +8.6% | +7.4% | |
| Liabilities | ||||||||||
| 30.0 | 248.3 | 329.2 | 277.8 | 201.2 | 266.3 | 255.0 | 253.4 | 232.1 | 390.0 | |
| calc | 30.0 | 248.3 | 329.2 | 277.8 | 201.2 | 266.3 | 255.0 | 253.4 | 232.1 | 390.0 |
| 465.4 | 1,981.4 | 2,169.2 | 2,454.5 | 2,630.5 | 2,958.6 | 3,016.3 | 2,705.5 | 2,985.6 | 3,253.4 | |
| Equity | ||||||||||
| −424.3 | −386.2 | −310.9 | −215.2 | −135.3 | 61.0 | 130.3 | 207.4 | 268.2 | 340.9 | |
| 321.7 | 588.6 | 629.9 | 675.7 | 711.1 | 828.3 | 817.0 | 863.9 | 897.5 | 934.0 | |
| Growth | +83.0% | +7.0% | +7.3% | +5.2% | +16.5% | −1.4% | +5.7% | +3.9% | +4.1% | |
| Per share and net cash | ||||||||||
| calc | 52.7 | −116.2 | −127.5 | −56.1 | 138.6 | 319.8 | 334.2 | 87.6 | 168.2 | 88.2 |
| 5.9 | 7.2 | 7.0 | 6.8 | 7.6 | 7.5 | 7.2 | 7.1 | 7.0 | 6.7 | |
| calc | 54.62 | 82.20 | 90.02 | 99.23 | 93.78 | 110.35 | 113.77 | 121.89 | 128.82 | 139.51 |
Lines marked calc are worked out here from filed figures; point at one for how.