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 | 1,018.2 | 1,033.7 | 1,663.0 | 1,626.4 | 1,992.5 | 2,093.7 | 2,212.3 | 2,393.6 | 2,794.0 | 3,018.8 |
| Growth | +1.5% | +60.9% | −2.2% | +22.5% | +5.1% | +5.7% | +8.2% | +16.7% | +8.0% | |
| Operating income | 284.9 | 245.1 | −19.7 | −248.7 | 91.2 | 152.7 | −94.9 | 204.4 | 249.3 | 394.1 |
| Net income | 0.0 | 0.0 | −19.7 | −603.6 | 67.8 | 13.2 | −270.6 | −84.0 | −116.9 | 72.1 |
| Growth | −80.6% | −2,155.6% | ||||||||
| EPS, diluted | n/a | n/a | −0.16 | −2.74 | 0.61 | 0.07 | −0.86 | −0.48 | −0.38 | 0.22 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 58.7% | 50.9% | 43.1% | 21.7% | 31.5% | 36.7% | 35.5% | 34.3% | 36.5% | 36.9% |
| Operating margin | 28.0% | 23.7% | −1.2% | −15.3% | 4.6% | 7.3% | −4.3% | 8.5% | 8.9% | 13.1% |
| Net margin | 0.0% | 0.0% | −1.2% | −37.1% | 3.4% | 0.6% | −12.2% | −3.5% | −4.2% | 2.4% |
| Free cash flow margin | −0.8% | 13.5% | 10.1% | −2.8% | 16.2% | 9.3% | 0.8% | 12.6% | 8.7% | 8.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 115.1 | 234.2 | 250.2 | 1.7 | 379.0 | 241.8 | 65.1 | 345.6 | 295.1 | 340.0 |
| Capital expenditure | −122.8 | −94.8 | −83.1 | −47.2 | −56.4 | −47.7 | −46.4 | −43.2 | −51.9 | −70.1 |
| Free cash flow | −7.7 | 139.4 | 167.1 | −45.5 | 322.6 | 194.1 | 18.7 | 302.4 | 243.2 | 269.9 |
| Growth | +19.9% | −127.2% | −39.8% | −90.4% | +1,517.5% | −19.6% | +11.0% | |||
| Dividends paid | −200.6 | −375.3 | −183.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 27.4 | 74.2 | 213.4 | 151.2 | 341.4 | 247.8 | 26.0 | 91.5 | 110.6 | 282.0 |
| Total debt | n/a | 1,444.4 | 2,652.0 | 2,630.5 | 2,779.5 | 2,710.7 | 2,621.9 | 2,420.1 | 2,386.0 | 2,571.9 |
| Net cash (debt) | n/a | −1,370.3 | −2,438.7 | −2,479.3 | −2,438.1 | −2,462.9 | −2,596.0 | −2,328.6 | −2,275.5 | −2,289.8 |
| Shareholders’ equity | n/a | 0.0 | 504.8 | 232.0 | 303.3 | 360.3 | 298.4 | 19.8 | −109.3 | −70.8 |
| Debt to equity | n/a | n/a | 5.25 | 11.34 | 9.17 | 7.52 | 8.79 | 122.35 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 58.7% | 50.9% | 43.1% | 21.7% | 31.5% | 36.7% | 35.5% | 34.3% | 36.5% | 36.9% | |
| 28.0% | 23.7% | −1.2% | −15.3% | 4.6% | 7.3% | −4.3% | 8.5% | 8.9% | 13.1% | |
| 21.1% | 16.6% | −12.2% | −13.5% | −1.8% | 1.5% | −11.2% | −1.7% | −2.0% | 4.6% | |
| 0.0% | 0.0% | −1.2% | −37.1% | 3.4% | 0.6% | −12.2% | −3.5% | −4.2% | 2.4% | |
| −0.8% | 13.5% | 10.1% | −2.8% | 16.2% | 9.3% | 0.8% | 12.6% | 8.7% | 8.9% | |
| Spending | ||||||||||
| 17.6% | 16.6% | 11.7% | 11.6% | 9.0% | 9.6% | 8.8% | 6.8% | 6.8% | 6.2% | |
| 11.7% | 10.5% | 13.7% | 17.8% | 16.4% | 17.5% | 18.1% | 18.0% | 17.1% | 17.5% | |
| 12.1% | 9.2% | 5.0% | 2.9% | 2.8% | 2.3% | 2.1% | 1.8% | 1.9% | 2.3% | |
| 2.5% | 1.2% | n/a | n/a | n/a | 35.7% | n/a | n/a | n/a | 8.1% | |
| Returns | ||||||||||
| n/a | n/a | −3.9% | −260.1% | 22.4% | 3.7% | −90.7% | −424.6% | n/a | n/a | |
| n/a | 0.0% | −0.5% | −16.5% | 1.7% | 0.3% | −7.1% | −2.4% | −3.3% | 2.0% | |
| Balance and payout | ||||||||||
| n/a | n/a | 5.25 | 11.34 | 9.17 | 7.52 | 8.79 | 122.35 | n/a | n/a | |
| n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | |
| n/a | 269.2% | 109.5% | n/a | 0.0% | n/a | n/a | n/a | n/a | n/a | |