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.
| FY2020 | FY2021 | FY2022 | FY2023 | |
|---|---|---|---|---|
| Revenue | 721.3 | 900.1 | 850.2 | 1,094.9 |
| Growth | +24.8% | −5.5% | +28.8% | |
| Operating income | 43.9 | 333.9 | −36.8 | 17.8 |
| Net income | 408.5 | −381.8 | −77.2 | −81.3 |
| Growth | −193.4% | |||
| EPS, diluted | 1.37 | −1.29 | −0.31 | −0.38 |
| Growth | −194.2% |
| FY2020 | FY2021 | FY2022 | FY2023 | |
|---|---|---|---|---|
| Gross margin | 29.9% | 32.4% | 21.0% | 24.1% |
| Operating margin | 6.1% | 37.1% | −4.3% | 1.6% |
| Net margin | 56.6% | −42.4% | −9.1% | −7.4% |
| Free cash flow margin | 114.6% | 35.8% | −9.8% | 14.6% |
| FY2020 | FY2021 | FY2022 | FY2023 | |
|---|---|---|---|---|
| Operating cash flow | 930.0 | 414.8 | −2.0 | 245.6 |
| Capital expenditure | −103.6 | −92.5 | −80.9 | −85.3 |
| Free cash flow | 826.5 | 322.3 | −82.9 | 160.3 |
| Growth | −61.0% | −125.7% | ||
| Buybacks | n/a | 0.0 | −104.5 | n/a |
| Dividends paid | −39.8 | −45.0 | −47.7 | −44.9 |
| FY2020 | FY2021 | FY2022 | FY2023 | |
|---|---|---|---|---|
| Cash | 545.2 | 947.2 | 531.9 | 612.9 |
| Shareholders’ equity | 2,466.0 | 2,043.6 | 1,810.3 | 1,674.2 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 |
|---|---|---|---|---|
| Assets | ||||
| 545.2 | 947.2 | 531.9 | 612.9 | |
| 66.1 | 76.8 | 92.2 | 70.8 | |
| 580.6 | 221.2 | 316.8 | 257.3 | |
| 1,686.1 | 1,272.1 | 1,272.8 | n/a | |
| 3,136.0 | 2,676.6 | 2,335.9 | 2,280.8 | |
| Growth | −14.7% | −12.7% | −2.4% | |
| Equity | ||||
| 1,448.7 | 1,021.9 | 897.6 | 771.4 | |
| 2,466.0 | 2,043.6 | 1,810.3 | 1,674.2 | |
| Growth | −17.1% | −11.4% | −7.5% | |
| Per share and net cash | ||||
| n/a | 297.1 | 218.4 | 215.5 | |
| calc | n/a | 6.88 | 8.29 | 7.77 |
Lines marked calc are worked out here from filed figures; point at one for how.