Closing prices at the end of each trading day, from 17 Nov 2017. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 4,128.7 | 4,010.2 | 7,417.4 | 9,142.8 | 9,412.7 | 8,732.0 | 7,643.5 |
| Growth | −2.9% | +85.0% | +23.3% | +3.0% | −7.2% | −12.5% | |
| Operating income | 1.3 | 80.3 | 142.1 | 167.0 | 118.0 | 94.0 | 102.3 |
| Net income | −43.5 | 13.7 | 59.2 | 71.7 | 34.4 | 20.8 | 22.7 |
| Growth | +331.8% | +21.2% | −52.1% | −39.3% | +9.1% | ||
| EPS, diluted | −0.65 | 0.15 | 0.42 | 0.53 | 0.24 | 0.13 | 0.15 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 0.0% | 2.0% | 1.9% | 1.8% | 1.3% | 1.1% | 1.3% |
| Net margin | −1.1% | 0.3% | 0.8% | 0.8% | 0.4% | 0.2% | 0.3% |
| Free cash flow margin | −0.4% | 3.2% | −0.9% | 1.2% | 0.3% | 1.2% | 0.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 43.3 | 173.8 | 159.2 | 209.3 | 136.1 | 221.9 | 192.6 |
| Capital expenditure | −58.3 | −44.6 | −226.2 | −98.6 | −111.2 | −113.9 | −127.3 |
| Free cash flow | −15.0 | 129.2 | −67.0 | 110.7 | 24.9 | 107.9 | 65.3 |
| Growth | −151.9% | −77.5% | +333.0% | −39.5% | |||
| Buybacks | n/a | 0.0 | 0.0 | −40.0 | −33.7 | −32.0 | −28.0 |
| Dividends paid | n/a | 0.0 | 0.0 | −10.9 | −14.3 | −14.0 | −13.6 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 32.1 | 293.7 | 252.1 | 298.5 | 218.1 | 261.8 | 305.0 |
| Total debt | n/a | 749.8 | 717.0 | 752.0 | 845.4 | 881.0 | 912.1 |
| Net cash (debt) | n/a | −456.1 | −464.9 | −453.5 | −627.3 | −619.2 | −607.1 |
| Shareholders’ equity | 194.9 | 191.6 | 253.5 | 280.8 | 276.1 | 276.9 | 267.2 |
| Debt to equity | n/a | 3.91 | 2.83 | 2.68 | 3.06 | 3.18 | 3.41 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| 0.0% | 2.0% | 1.9% | 1.8% | 1.3% | 1.1% | 1.3% | |
| −1.0% | 0.8% | 1.0% | 1.2% | 0.5% | 0.3% | 0.4% | |
| −1.1% | 0.3% | 0.8% | 0.8% | 0.4% | 0.2% | 0.3% | |
| −0.4% | 3.2% | −0.9% | 1.2% | 0.3% | 1.2% | 0.9% | |
| Spending | |||||||
| 1.7% | 2.4% | 1.7% | 1.5% | 1.8% | 1.9% | 2.2% | |
| 1.4% | 1.1% | 3.0% | 1.1% | 1.2% | 1.3% | 1.7% | |
| n/a | −4.9% | 16.4% | 33.0% | 26.0% | 22.9% | 21.9% | |
| Returns | |||||||
| −22.3% | 7.2% | 23.4% | 25.5% | 12.4% | 7.5% | 8.5% | |
| n/a | 0.5% | 2.0% | 2.2% | 0.9% | 0.6% | 0.6% | |
| Balance and payout | |||||||
| n/a | 3.91 | 2.83 | 2.68 | 3.06 | 3.18 | 3.41 | |
| n/a | 89.4% | 88.0% | 88.3% | 89.7% | 89.6% | 89.6% | |
| n/a | 0.0% | 0.0% | 15.2% | 41.5% | 67.2% | 59.9% | |
| n/a | 0.0% | n/a | 46.0% | 192.4% | 42.6% | 63.7% | |