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 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 2,730.9 | 2,740.9 |
| Growth | +0.4% | |||||||||
| Operating income | 247.1 | 266.2 | 110.3 | 156.0 | −268.7 | −209.1 | −105.0 | 46.0 | 69.8 | 86.6 |
| Net income | 139.0 | 138.0 | 103.6 | 67.5 | −267.6 | −322.8 | −215.4 | −202.0 | −78.7 | −4.2 |
| Growth | −0.7% | −24.9% | −34.8% | −496.3% | ||||||
| EPS, diluted | 7.42 | 7.35 | 5.66 | 3.92 | −15.82 | −18.94 | −12.53 | −11.64 | −4.48 | −0.23 |
| Growth | −0.9% | −23.0% | −30.7% | −503.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 11.1% | 11.9% |
| Operating margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.6% | 3.2% |
| Net margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −2.9% | −0.2% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.9% | 0.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 365.5 | 313.1 | 149.4 | 97.7 | −15.9 | −115.5 | −36.2 | 117.3 | 76.4 | 64.4 |
| Capital expenditure | 164.4 | −186.8 | −218.1 | −164.5 | −91.8 | −96.1 | −71.2 | −80.7 | −50.5 | −48.2 |
| Free cash flow | 529.8 | 126.3 | −68.7 | −66.8 | −107.7 | −211.6 | −107.3 | 36.5 | 25.9 | 16.3 |
| Growth | −76.2% | −154.4% | −29.2% | −37.2% | ||||||
| Buybacks | −23.8 | −55.1 | −60.0 | −36.6 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 480.1 | 516.0 | 265.0 | 359.5 | 438.4 | 248.0 | 186.9 | 154.8 | 170.0 | 191.7 |
| Shareholders’ equity | 697.4 | 826.6 | 824.8 | 856.2 | 607.1 | 324.9 | 107.7 | −81.3 | −125.8 | −83.5 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 11.1% | 11.9% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 2.6% | 3.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −3.7% | −0.9% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −2.9% | −0.2% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.9% | 0.6% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.0% | 2.9% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 7.6% | 7.8% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.8% | 1.8% | |
| 27.9% | 33.6% | −42.2% | 36.7% | n/a | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| 19.9% | 16.7% | 12.6% | 7.9% | −44.1% | −99.4% | −200.0% | n/a | n/a | n/a | |
| 5.6% | 5.1% | 3.9% | 2.6% | −10.2% | −14.5% | −11.0% | −10.8% | −4.5% | −0.2% | |
| Balance and payout | ||||||||||
| 71.0% | 68.6% | 67.6% | 66.8% | 76.1% | 85.1% | 94.8% | 104.8% | 107.7% | 105.0% | |
| 4.5% | 43.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |