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 | 2,928.6 | 3,319.5 | 3,081.6 | 2,959.1 | 1,984.2 | 2,659.9 | 3,618.9 | 4,331.9 | 4,470.2 | 4,678.3 |
| Growth | +13.3% | −7.2% | −4.0% | −32.9% | +34.1% | +36.1% | +19.7% | +3.2% | +4.7% | |
| Operating income | 178.6 | 272.9 | 123.5 | 159.9 | −66.8 | 139.5 | 264.4 | 314.0 | 324.5 | 364.4 |
| Net income | 78.8 | 129.2 | 36.8 | 79.9 | −149.5 | 45.5 | 140.3 | 181.3 | 148.8 | 212.1 |
| Growth | +63.9% | −71.5% | +116.8% | −287.1% | +208.5% | +29.2% | −17.9% | +42.6% | ||
| EPS, diluted | 0.37 | 0.61 | 0.18 | 0.38 | −0.72 | 0.22 | 0.67 | 0.86 | 0.71 | 1.01 |
| Growth | +64.9% | −70.5% | +111.1% | −289.5% | +204.5% | +28.4% | −17.4% | +42.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.1% | 8.2% | 4.0% | 5.4% | −3.4% | 5.2% | 7.3% | 7.2% | 7.3% | 7.8% |
| Net margin | 2.7% | 3.9% | 1.2% | 2.7% | −7.5% | 1.7% | 3.9% | 4.2% | 3.3% | 4.5% |
| Free cash flow margin | 2.5% | 2.4% | −0.6% | −1.4% | −3.5% | 5.4% | 3.5% | 0.5% | −1.4% | 0.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 164.2 | 255.2 | 179.7 | 223.5 | 16.0 | 258.0 | 345.4 | 382.0 | 266.8 | 296.3 |
| Capital expenditure | −92.3 | −174.8 | −197.0 | −265.2 | −86.3 | −115.0 | −217.1 | −360.1 | −327.6 | −281.4 |
| Free cash flow | 71.9 | 80.4 | −17.3 | −41.8 | −70.3 | 143.0 | 128.3 | 21.9 | −60.8 | 15.0 |
| Growth | +11.8% | −121.5% | −10.3% | −83.0% | −378.0% | |||||
| Buybacks | 0.0 | 0.0 | −46.0 | −14.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| Dividends paid | 0.0 | 0.0 | −20.9 | −22.4 | −10.2 | −0.0 | −31.6 | −40.0 | −50.6 | −50.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 194.8 | 308.5 | 197.3 | 121.9 | 166.0 | 278.8 | 266.9 | 196.7 | 135.1 | 373.4 |
| Total debt | 579.7 | 633.5 | 630.3 | 626.8 | 776.6 | 744.0 | 730.7 | 714.8 | 718.6 | 1,137.7 |
| Net cash (debt) | −384.9 | −325.0 | −433.0 | −504.9 | −610.6 | −465.1 | −463.8 | −518.2 | −583.5 | −764.2 |
| Shareholders’ equity | 351.0 | 495.7 | 392.4 | 421.1 | 197.5 | 220.4 | 323.6 | 515.3 | 508.1 | 770.5 |
| Debt to equity | 1.65 | 1.28 | 1.61 | 1.49 | 3.93 | 3.38 | 2.26 | 1.39 | 1.41 | 1.48 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 164.2 | 255.2 | 179.7 | 223.5 | 16.0 | 258.0 | 345.4 | 382.0 | 266.8 | 296.3 | |
| Growth | +55.4% | −29.6% | +24.3% | −92.9% | +1,516.2% | +33.9% | +10.6% | −30.1% | +11.1% | |
| Investment | ||||||||||
| −92.3 | −174.8 | −197.0 | −265.2 | −86.3 | −115.0 | −217.1 | −360.1 | −327.6 | −281.4 | |
| calc | 71.9 | 80.4 | −17.3 | −41.8 | −70.3 | 143.0 | 128.3 | 21.9 | −60.8 | 15.0 |
| Growth | +11.8% | −121.5% | −10.3% | −83.0% | −378.0% | |||||
| calc | 0.34 | 0.38 | −0.08 | −0.20 | −0.34 | 0.68 | 0.61 | 0.10 | −0.29 | 0.07 |
| 23.0 | −124.5 | −163.8 | −261.0 | −88.7 | −108.3 | −259.6 | −380.3 | −280.3 | −335.0 | |
| Financing | ||||||||||
| −113.0 | −3.4 | −73.4 | −29.6 | 126.0 | −17.9 | −60.0 | −11.8 | −37.2 | 288.8 | |
| 0.0 | 0.0 | −20.9 | −22.4 | −10.2 | −0.0 | −31.6 | −40.0 | −50.6 | −50.6 | |
| 0.0 | 0.0 | −46.0 | −14.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.