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 | 745.7 | 903.4 | 1,094.3 | 1,170.9 | 1,038.8 | 1,173.8 | 1,111.8 | 1,663.4 | 1,557.6 | 1,475.9 |
| Growth | +21.1% | +21.1% | +7.0% | −11.3% | +13.0% | −5.3% | +49.6% | −6.4% | −5.2% | |
| Operating income | −208.7 | −147.9 | −99.1 | −175.5 | −112.4 | 97.7 | −6.1 | 414.1 | 420.6 | 254.0 |
| Net income | −208.4 | −157.9 | −139.3 | −196.6 | −110.9 | −48.2 | −158.3 | 355.8 | 367.1 | 241.7 |
| Growth | +3.2% | −34.2% | ||||||||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.70 | −0.29 | −0.97 | 2.10 | 2.17 | 1.43 |
| Growth | +3.3% | −34.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −28.0% | −16.4% | −9.1% | −15.0% | −10.8% | 8.3% | −0.5% | 24.9% | 27.0% | 17.2% |
| Net margin | −28.0% | −17.5% | −12.7% | −16.8% | −10.7% | −4.1% | −14.2% | 21.4% | 23.6% | 16.4% |
| Free cash flow margin | −14.4% | −3.6% | 2.7% | −1.6% | 3.9% | 6.3% | −1.5% | 21.2% | 26.0% | 32.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −63.8 | 19.2 | 99.3 | 72.1 | 82.8 | 101.7 | 21.0 | 401.4 | 439.1 | 520.8 |
| Capital expenditure | −43.7 | −51.3 | −69.4 | −90.9 | −42.2 | −28.0 | −38.3 | −48.0 | −33.5 | −40.4 |
| Free cash flow | −107.5 | −32.1 | 29.9 | −18.9 | 40.6 | 73.7 | −17.2 | 353.3 | 405.6 | 480.3 |
| Growth | −163.2% | +81.4% | −123.4% | +14.8% | +18.4% | |||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −200.3 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 186.4 | 191.3 | 266.8 | 203.8 | 273.0 | 337.5 | 292.5 | 457.5 | 291.1 | 388.6 |
| Total debt | 283.7 | 281.4 | 279.3 | 277.1 | 275.0 | 295.8 | 293.3 | 290.7 | n/a | 0.0 |
| Net cash (debt) | −97.3 | −90.1 | −12.5 | −73.4 | −2.0 | 41.7 | −0.8 | 166.7 | n/a | 388.6 |
| Shareholders’ equity | 1,209.5 | 1,202.8 | 1,171.3 | 1,085.4 | 1,067.0 | 1,112.6 | 1,043.8 | 1,202.7 | 1,465.0 | 1,819.3 |
| Debt to equity | 0.23 | 0.23 | 0.24 | 0.26 | 0.26 | 0.27 | 0.28 | 0.24 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 745.7 | 903.4 | 1,094.3 | 1,170.9 | 1,038.8 | 1,173.8 | 1,111.8 | 1,663.4 | 1,557.6 | 1,475.9 | |
| Growth | +21.1% | +21.1% | +7.0% | −11.3% | +13.0% | −5.3% | +49.6% | −6.4% | −5.2% | |
| 132.1 | 154.7 | 176.4 | 180.4 | 178.3 | 197.3 | 218.1 | 253.0 | 245.3 | 196.5 | |
| 387.1 | 412.9 | 425.4 | 512.8 | 394.6 | 290.9 | 272.7 | 270.8 | 245.3 | 324.0 | |
| 374.1 | 421.6 | 526.4 | 599.4 | 538.8 | 549.6 | 590.8 | 689.8 | 645.2 | 701.5 | |
| −208.7 | −147.9 | −99.1 | −175.5 | −112.4 | 97.7 | −6.1 | 414.1 | 420.6 | 254.0 | |
| Growth | −106.2% | +1.6% | −39.6% | |||||||
| −214.4 | −143.3 | −127.0 | −197.1 | −96.5 | 87.7 | −31.1 | 421.5 | 443.8 | 291.5 | |
| −5.9 | 14.7 | 12.3 | −0.4 | 14.3 | 11.3 | 2.0 | −97.6 | 71.6 | 49.8 | |
| −208.4 | −157.9 | −139.3 | −196.6 | −110.9 | −48.2 | −158.3 | 355.8 | 367.1 | 241.7 | |
| Growth | +3.2% | −34.2% | ||||||||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −0.70 | −0.30 | −0.97 | 2.14 | 2.22 | 1.47 | |
| n/a | n/a | n/a | n/a | −0.70 | −0.29 | −0.97 | 2.10 | 2.17 | 1.43 | |
| Growth | +3.3% | −34.1% | ||||||||
| n/a | n/a | n/a | n/a | 158.8 | 160.9 | 163.7 | 166.2 | 165.4 | 164.7 | |
| n/a | n/a | n/a | n/a | 158.8 | 164.8 | 163.7 | 169.7 | 169.2 | 168.7 | |
| Growth | +3.7% | −0.6% | +3.7% | −0.3% | −0.3% | |||||