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 | 1,319.1 | 1,589.1 | 1,893.2 | 1,836.6 | 1,605.1 | 2,212.5 | 2,777.3 | 2,185.4 | 2,220.3 | 2,527.9 |
| Growth | +20.5% | +19.1% | −3.0% | −12.6% | +37.8% | +25.5% | −21.3% | +1.6% | +13.9% | |
| Operating income | −227.9 | 97.2 | −59.0 | −72.1 | −80.5 | 66.0 | −150.2 | 27.5 | 108.4 | 158.1 |
| Net income | −252.4 | 48.6 | −66.2 | −80.8 | −123.3 | −167.1 | −14.1 | −43.1 | 336.8 | 41.8 |
| Growth | −236.2% | −87.6% | ||||||||
| EPS, diluted | −2.90 | 0.51 | −0.76 | −0.91 | −1.38 | −1.85 | −0.15 | −0.47 | 3.27 | 0.42 |
| Growth | −249.0% | −87.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | −0.5% | 8.3% | −1.2% | −1.3% | −2.3% | 5.6% | 1.7% | 4.0% | 7.7% | 10.1% |
| Operating margin | −17.3% | 6.1% | −3.1% | −3.9% | −5.0% | 3.0% | −5.4% | 1.3% | 4.9% | 6.3% |
| Net margin | −19.1% | 3.1% | −3.5% | −4.4% | −7.7% | −7.6% | −0.5% | −2.0% | 15.2% | 1.7% |
| Free cash flow margin | 1.2% | 1.2% | −8.0% | −2.3% | 1.8% | −6.7% | −2.2% | 0.5% | −4.8% | 3.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.2 | 51.5 | −69.1 | 17.7 | 42.9 | −64.7 | 25.9 | 105.6 | −24.6 | 185.0 |
| Capital expenditure | −21.9 | −31.8 | −83.0 | −59.6 | −13.4 | −83.0 | −86.3 | −95.0 | −82.3 | −100.2 |
| Free cash flow | 16.3 | 19.7 | −152.1 | −41.9 | 29.5 | −147.7 | −60.4 | 10.6 | −106.9 | 84.8 |
| Growth | +20.9% | −872.1% | −600.7% | −1,108.5% | ||||||
| Buybacks | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 132.4 | 167.2 | 38.9 | 38.9 | 81.6 | 29.0 | 54.3 | 88.8 | 32.9 | 134.2 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 527.7 | 430.9 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −473.4 | −342.1 | n/a | n/a |
| Shareholders’ equity | 756.7 | 829.6 | 762.2 | 675.0 | 546.1 | 421.0 | 399.3 | 355.6 | 694.4 | 805.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | 1.32 | 1.21 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 132.4 | 167.2 | 38.9 | 38.9 | 81.6 | 29.0 | 54.3 | 88.8 | 32.9 | 134.2 | |
| 12.4 | 43.1 | 82.5 | 70.1 | 51.0 | 80.6 | 66.9 | 53.7 | 75.8 | 109.9 | |
| 233.6 | 317.5 | 343.8 | 320.6 | 291.1 | 425.6 | 398.8 | 477.0 | 539.0 | 519.6 | |
| 1,026.3 | 971.9 | 967.3 | 949.2 | 880.4 | 892.5 | 744.4 | 1,184.2 | 1,149.8 | 1,167.6 | |
| 1,540.3 | 1,581.6 | 1,537.5 | 1,499.7 | 1,399.6 | 1,569.9 | 1,472.0 | 2,028.8 | 2,120.0 | 2,269.3 | |
| Growth | +2.7% | −2.8% | −2.5% | −6.7% | +12.2% | −6.2% | +37.8% | +4.5% | +7.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | 146.1 | n/a | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 381.6 | 430.9 | n/a | n/a | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | 527.7 | 430.9 | n/a | n/a |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,502.4 | n/a | n/a | |
| Equity | ||||||||||
| −1,559.3 | −1,510.7 | −1,576.8 | −1,656.4 | −1,779.8 | −1,946.9 | −1,961.0 | −2,004.1 | −1,667.2 | −1,625.5 | |
| 756.7 | 829.6 | 762.2 | 675.0 | 546.1 | 421.0 | 399.3 | 355.6 | 694.4 | 805.6 | |
| Growth | +9.6% | −8.1% | −11.4% | −19.1% | −22.9% | −5.2% | −10.9% | +95.3% | +16.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | −473.4 | −342.1 | n/a | n/a |
| 87.3 | 87.5 | 88.1 | 89.2 | 90.1 | 91.2 | 92.3 | 92.7 | 93.3 | 99.0 | |
| calc | 8.67 | 9.48 | 8.65 | 7.57 | 6.06 | 4.61 | 4.32 | 3.84 | 7.44 | 8.14 |
Lines marked calc are worked out here from filed figures; point at one for how.