Closing prices at the end of each trading day, from 1 Feb 2018. 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 | 1,366.3 | 1,575.2 | 1,426.1 | 1,558.6 | 607.4 | 706.9 | 1,378.7 | 1,400.0 | 1,843.3 | 1,962.1 |
| Growth | +15.3% | −9.5% | +9.3% | −61.0% | +16.4% | +95.0% | +1.6% | +31.7% | +6.4% | |
| Operating income | 331.8 | 369.1 | 299.0 | 223.6 | −163.7 | 6.5 | 304.6 | 540.6 | 447.3 | 488.3 |
| Net income | 33.8 | 63.5 | 7.1 | 9.1 | −253.1 | −117.8 | 168.2 | 239.5 | 282.7 | 247.7 |
| Growth | +88.1% | −88.8% | +27.7% | −2,881.1% | +42.4% | +18.0% | −12.4% | |||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.58 | −0.73 | 1.05 | 1.49 | 1.75 | 1.52 |
| Growth | +41.9% | +17.4% | −13.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 37.1% | 34.6% | 31.9% | 27.0% | −7.6% | 12.0% | 30.2% | 34.7% | 32.9% | 35.2% |
| Operating margin | 24.3% | 23.4% | 21.0% | 14.3% | −27.0% | 0.9% | 22.1% | 38.6% | 24.3% | 24.9% |
| Net margin | 2.5% | 4.0% | 0.5% | 0.6% | −41.7% | −16.7% | 12.2% | 17.1% | 15.3% | 12.6% |
| Free cash flow margin | n/a | −3.9% | 12.7% | −2.4% | −1.3% | 14.2% | 21.3% | 24.8% | 21.3% | 22.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | −49.4 | 191.7 | −19.7 | 0.8 | 108.0 | 302.6 | 356.4 | 405.3 | 465.2 |
| Capital expenditure | −10.4 | −11.5 | −11.1 | −17.1 | −9.0 | −7.7 | −9.1 | −9.7 | −12.2 | −16.7 |
| Free cash flow | n/a | −60.9 | 180.5 | −36.8 | −8.1 | 100.3 | 293.5 | 346.8 | 393.1 | 448.5 |
| Growth | −120.4% | +192.7% | +18.1% | +13.4% | +14.1% | |||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | −172.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 182.1 | 221.6 | 244.9 | 375.8 | 281.0 | 375.8 | 385.3 | 369.8 | 439.8 | 592.8 |
| Total debt | 965.7 | 1,113.7 | 1,027.8 | 1,033.2 | 1,128.4 | 1,018.3 | 1,307.4 | 1,133.5 | 1,042.7 | 955.9 |
| Net cash (debt) | −783.6 | −892.1 | −782.9 | −657.4 | −847.4 | −642.6 | −922.2 | −763.7 | −602.9 | −363.1 |
| Shareholders’ equity | 449.2 | 461.8 | 768.2 | 763.9 | 489.4 | 469.7 | 716.1 | 725.0 | 1,369.3 | 1,586.6 |
| Debt to equity | 2.15 | 2.41 | 1.34 | 1.35 | 2.31 | 2.17 | 1.83 | 1.56 | 0.76 | 0.60 |
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 | ||||||||||
| 182.1 | 221.6 | 244.9 | 375.8 | 281.0 | 375.8 | 385.3 | 369.8 | 439.8 | 592.8 | |
| n/a | n/a | n/a | n/a | n/a | 11.5 | 15.8 | 16.1 | 11.4 | 14.7 | |
| 66.0 | 74.5 | 74.3 | 79.6 | 80.8 | 75.5 | 74.7 | 74.9 | 77.8 | 86.1 | |
| n/a | 51.0 | n/a | 50.2 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 3,627.3 | 3,801.2 | 3,845.3 | 3,882.2 | 3,405.7 | 3,620.6 | 3,835.8 | 3,542.0 | 4,181.5 | 4,448.7 | |
| Growth | +4.8% | +1.2% | +1.0% | −12.3% | +6.3% | +5.9% | −7.7% | +18.1% | +6.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 20.0 | n/a | n/a | n/a | |
| 965.7 | 1,113.7 | 1,027.8 | 1,033.2 | 1,128.4 | 1,018.3 | 1,287.4 | 1,133.5 | 1,042.7 | 955.9 | |
| calc | 965.7 | 1,113.7 | 1,027.8 | 1,033.2 | 1,128.4 | 1,018.3 | 1,307.4 | 1,133.5 | 1,042.7 | 955.9 |
| 2,824.0 | 3,004.1 | 2,622.6 | 2,683.6 | 2,600.4 | 2,847.0 | 2,973.4 | 2,738.1 | 2,663.5 | 2,787.9 | |
| Equity | ||||||||||
| 27.7 | 138.0 | 394.2 | 403.3 | 150.2 | 32.7 | 201.2 | 438.8 | 718.5 | 964.6 | |
| 449.2 | 461.8 | 768.2 | 763.9 | 489.4 | 469.7 | 716.1 | 725.0 | 1,369.3 | 1,586.6 | |
| Growth | +2.8% | +66.4% | −0.6% | −35.9% | −4.0% | +52.4% | +1.2% | +88.9% | +15.9% | |
| Per share and net cash | ||||||||||
| calc | −783.6 | −892.1 | −782.9 | −657.4 | −847.4 | −642.6 | −922.2 | −763.7 | −602.9 | −363.1 |
| n/a | 1,500 | 160.0 | 160.0 | 160.0 | 163.2 | 163.2 | 163.2 | 163.2 | 165.2 | |
| calc | n/a | 0.31 | 4.80 | 4.77 | 3.06 | 2.88 | 4.39 | 4.44 | 8.39 | 9.60 |
Lines marked calc are worked out here from filed figures; point at one for how.