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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 186.4 | 191.3 | 266.8 | 203.8 | 273.0 | 337.5 | 292.5 | 457.5 | 291.1 | 388.6 | |
| 63.0 | 93.3 | 90.2 | 101.8 | 125.7 | 150.3 | 181.4 | 186.4 | 182.9 | 196.6 | |
| 264.8 | 284.7 | 310.0 | 362.2 | 350.0 | 341.1 | 222.9 | 226.9 | 227.6 | 221.7 | |
| 92.9 | 92.9 | 92.9 | 92.9 | 92.9 | 92.9 | 83.0 | 83.0 | 83.0 | 83.0 | |
| 1,726.4 | 1,797.2 | 1,825.0 | 1,805.4 | 1,949.7 | 2,024.5 | 1,964.0 | 2,136.2 | 2,055.6 | 2,487.0 | |
| Growth | +4.1% | +1.5% | −1.1% | +8.0% | +3.8% | −3.0% | +8.8% | −3.8% | +21.0% | |
| Liabilities | ||||||||||
| 3.0 | 3.0 | 2.8 | 2.8 | 2.8 | 3.0 | 3.0 | 3.0 | n/a | 0.0 | |
| 280.7 | 278.4 | 276.5 | 274.3 | 272.1 | 292.8 | 290.3 | 287.7 | n/a | 0.0 | |
| calc | 283.7 | 281.4 | 279.3 | 277.1 | 275.0 | 295.8 | 293.3 | 290.7 | n/a | 0.0 |
| 516.9 | 594.4 | 653.7 | 720.0 | 882.7 | 911.9 | 920.2 | 933.5 | 590.6 | 667.7 | |
| Equity | ||||||||||
| −947.9 | −1,044.4 | −1,185.4 | −1,382.0 | −1,492.8 | −1,541.0 | −1,699.3 | −1,343.5 | −976.5 | −734.8 | |
| 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 | |
| Growth | −0.6% | −2.6% | −7.3% | −1.7% | +4.3% | −6.2% | +15.2% | +21.8% | +24.2% | |
| Per share and net cash | ||||||||||
| calc | −97.3 | −90.1 | −12.5 | −73.4 | −2.0 | 41.7 | −0.8 | 166.7 | n/a | 388.6 |
| 152.4 | 154.0 | 155.8 | 157.8 | 159.2 | 161.9 | 164.4 | 167.0 | 162.2 | 165.6 | |
| calc | 7.93 | 7.81 | 7.52 | 6.88 | 6.70 | 6.87 | 6.35 | 7.20 | 9.03 | 10.99 |
Lines marked calc are worked out here from filed figures; point at one for how.