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 | 3,924.8 | 3,686.3 | 898.9 | 1,344.4 | 1,479.7 | 2,211.5 | 3,036.9 | 1,632.2 | 1,403.4 | 1,531.1 |
| Growth | −6.1% | −75.6% | +49.6% | +10.1% | +49.5% | +37.3% | −46.3% | −14.0% | +9.1% | |
| Net income | 11.6 | 42.5 | 41.5 | 18.3 | 7.7 | 104.0 | 131.1 | 101.2 | 114.0 | 95.7 |
| Growth | +266.7% | −2.4% | −55.9% | −57.9% | +1,248.7% | +26.1% | −22.8% | +12.7% | −16.1% | |
| EPS, diluted | 0.41 | 1.50 | 1.46 | 0.55 | 0.23 | 3.07 | 3.81 | 2.94 | 3.32 | 2.79 |
| Growth | +265.9% | −2.7% | −62.3% | −58.2% | +1,234.8% | +24.1% | −22.8% | +12.9% | −16.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 8.8% | 8.6% | 33.6% | 34.3% | 24.7% | 26.8% | 22.5% | 45.7% | 49.4% | 46.6% |
| Net margin | 0.3% | 1.2% | 4.6% | 1.4% | 0.5% | 4.7% | 4.3% | 6.2% | 8.1% | 6.3% |
| Free cash flow margin | −1.0% | 1.1% | −19.8% | 13.6% | −10.2% | −5.7% | 5.9% | 48.8% | 13.0% | −3.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.6 | 75.3 | −35.5 | 348.6 | −74.4 | −51.1 | 287.1 | 946.8 | 331.5 | 177.0 |
| Capital expenditure | −77.7 | −34.6 | −142.6 | −165.2 | −77.1 | −75.8 | −108.3 | −150.4 | −149.2 | −233.1 |
| Free cash flow | −38.2 | 40.7 | −178.1 | 183.3 | −151.6 | −126.8 | 178.8 | 796.3 | 182.3 | −56.1 |
| Growth | −537.8% | −182.7% | +345.3% | −77.1% | −130.8% | |||||
| Buybacks | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | −12.7 | −1.7 | −2.3 | −15.4 |
| Dividends paid | −17.4 | −18.2 | −18.6 | −22.1 | −23.0 | −23.7 | −24.6 | −25.4 | −26.3 | −26.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 62.6 | 34.9 | 22.6 | 54.9 | 29.1 | 216.4 | 115.3 | 643.9 | 561.8 | 98.3 |
| Total debt | 444.6 | 472.5 | 517.8 | 1,079.1 | 955.8 | 632.7 | 602.7 | 590.5 | 644.3 | 623.4 |
| Net cash (debt) | −382.0 | −437.6 | −495.2 | −1,024.3 | −926.7 | −416.3 | −487.4 | 53.3 | −82.5 | −525.1 |
| Shareholders’ equity | 774.4 | 815.2 | 830.3 | 973.6 | 961.9 | 1,072.4 | 1,198.6 | 1,282.9 | 1,366.2 | 1,244.8 |
| Debt to equity | 0.57 | 0.58 | 0.62 | 1.11 | 0.99 | 0.59 | 0.50 | 0.46 | 0.47 | 0.50 |
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 | ||||||||||
| 62.6 | 34.9 | 22.6 | 54.9 | 29.1 | 216.4 | 115.3 | 643.9 | 561.8 | 98.3 | |
| 682.7 | 648.7 | 690.8 | 1,170.5 | 1,293.1 | 1,814.5 | 1,731.7 | 1,166.7 | 1,286.8 | 1,365.1 | |
| 450.1 | 384.7 | 476.7 | 938.4 | 860.3 | 786.0 | 762.7 | 693.4 | 868.2 | 939.5 | |
| 63.9 | 6.0 | 1.9 | 131.2 | 131.5 | 129.3 | 129.3 | 127.9 | 127.9 | 127.9 | |
| 2,232.8 | 2,162.4 | 2,392.0 | 3,900.7 | 4,272.1 | 4,569.2 | 4,608.0 | 3,855.0 | 4,121.3 | 3,712.8 | |
| Growth | −3.2% | +10.6% | +63.1% | +9.5% | +7.0% | +0.8% | −16.3% | +6.9% | −9.9% | |
| Liabilities | ||||||||||
| 47.5 | 54.2 | 21.6 | 62.9 | 69.4 | 32.3 | 110.2 | 27.6 | 36.1 | 63.4 | |
| 397.1 | 418.3 | 496.2 | 1,016.2 | 886.5 | 600.5 | 492.5 | 563.0 | 608.2 | 560.0 | |
| calc | 444.6 | 472.5 | 517.8 | 1,079.1 | 955.8 | 632.7 | 602.7 | 590.5 | 644.3 | 623.4 |
| 1,442.2 | 1,339.5 | 1,515.2 | 2,705.1 | 3,111.5 | 3,261.5 | 3,178.2 | 2,338.6 | 2,521.5 | 2,422.6 | |
| Equity | ||||||||||
| 609.2 | 633.5 | 647.5 | 642.7 | 626.1 | 702.8 | 807.8 | 882.9 | 970.7 | 1,039.0 | |
| 774.4 | 815.2 | 830.3 | 973.6 | 961.9 | 1,072.4 | 1,198.6 | 1,282.9 | 1,366.2 | 1,244.8 | |
| Growth | +5.3% | +1.9% | +17.3% | −1.2% | +11.5% | +11.8% | +7.0% | +6.5% | −8.9% | |
| Per share and net cash | ||||||||||
| calc | −382.0 | −437.6 | −495.2 | −1,024.3 | −926.7 | −416.3 | −487.4 | 53.3 | −82.5 | −525.1 |
| 28.2 | 28.2 | 32.5 | 32.8 | 33.2 | 33.7 | 33.5 | 33.8 | 34.0 | 33.9 | |
| calc | 27.46 | 28.91 | 25.55 | 29.68 | 28.98 | 31.82 | 35.74 | 37.92 | 40.15 | 36.74 |
Lines marked calc are worked out here from filed figures; point at one for how.