Closing prices at the end of each trading day, from 15 Aug 2023. 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 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,316.3 | 4,609.3 | 4,578.6 | 4,408.7 | 3,902.3 | 3,905.2 | 3,460.7 | 3,751.1 | 3,805.7 |
| Growth | +39.0% | −0.7% | −3.7% | −11.5% | +0.1% | −11.4% | +8.4% | +1.5% | |
| Operating income | −169.8 | −93.5 | −325.6 | −26.6 | 24.0 | 137.1 | −211.7 | 182.1 | 242.0 |
| Net income | −41.6 | −241.5 | −531.4 | −341.3 | −269.1 | −78.8 | −581.4 | −16.5 | 94.6 |
| Growth | |||||||||
| EPS, diluted | −0.60 | −3.20 | −7.48 | n/a | −3.47 | −1.01 | −7.36 | −0.44 | 2.54 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 21.5% | 21.7% | 19.6% | 24.2% | 26.5% | 26.7% | 21.9% | 24.5% | 25.3% |
| Operating margin | −5.1% | −2.0% | −7.1% | −0.6% | 0.6% | 3.5% | −6.1% | 4.9% | 6.4% |
| Net margin | −1.3% | −5.2% | −11.6% | −7.7% | −6.9% | −2.0% | −16.8% | −0.4% | 2.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 28.7 | 37.1 | −104.1 | 135.8 | 18.0 | 123.3 | −387.9 | 149.2 | 300.7 |
| Buybacks | −2.2 | −5.0 | −3.0 | −1.9 | −6.6 | −7.7 | −7.8 | 0.0 | −130.7 |
| Dividends paid | −64.6 | −30.6 | −7.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 652.7 | 535.2 | 458.4 | 280.9 | 324.5 | 388.9 | 307.4 | 296.2 | 368.9 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | 2,557.6 | 927.5 | 938.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | −2,250.2 | −631.3 | −569.6 |
| Shareholders’ equity | 591.4 | 445.5 | −149.7 | −530.3 | −827.1 | −845.1 | −1,380.9 | 929.8 | 1,099.9 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.00 | 0.85 |
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 | FY2024† 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| 3,316.3 | 4,609.3 | 4,578.6 | 4,408.7 | 3,902.3 | 3,905.2 | 3,460.7 | 3,751.1 | 3,805.7 | |
| Growth | +39.0% | −0.7% | −3.7% | −11.5% | +0.1% | −11.4% | +8.4% | +1.5% | |
| 2,604.6 | 3,609.5 | 3,679.8 | 3,341.6 | 2,867.3 | 2,861.8 | 2,703.4 | 2,831.1 | 2,844.5 | |
| 711.7 | 999.8 | 898.8 | 1,067.1 | 1,035.0 | 1,043.4 | 757.3 | 920.0 | 961.2 | |
| Growth | +40.5% | −10.1% | +18.7% | −3.0% | +0.8% | −27.4% | +21.5% | +4.5% | |
| 110.2 | 155.5 | 157.4 | 147.1 | 133.4 | 126.3 | 120.7 | 93.6 | 86.7 | |
| 761.2 | 933.7 | 893.5 | 908.8 | 858.6 | 775.6 | 741.6 | 643.6 | 632.5 | |
| −169.8 | −93.5 | −325.6 | −26.6 | 24.0 | 137.1 | −211.7 | 182.1 | 242.0 | |
| Growth | +471.3% | −254.4% | +32.9% | ||||||
| −248.7 | −191.9 | −478.3 | −228.9 | −269.5 | −50.7 | −438.6 | 47.3 | 125.1 | |
| −69.0 | 28.3 | 37.2 | 116.7 | −1.0 | 27.7 | 149.2 | 64.3 | 24.1 | |
| −41.6 | −241.5 | −531.4 | −341.3 | −269.1 | −78.8 | −581.4 | −16.5 | 94.6 | |
| Growth | |||||||||
| Per share | |||||||||
| −0.60 | −3.20 | −7.48 | n/a | n/a | −1.01 | −7.36 | −0.44 | 2.57 | |
| −0.60 | −3.20 | −7.48 | n/a | −3.47 | −1.01 | −7.36 | −0.44 | 2.54 | |
| Growth | |||||||||
| 69.1 | 75.5 | 76.0 | n/a | n/a | 78.3 | 79.0 | 37.6 | 36.8 | |
| 69.1 | 75.5 | 76.0 | 76.7 | 77.6 | 78.3 | 79.0 | 37.6 | 37.2 | |
| Growth | +9.3% | +0.7% | +0.9% | +1.2% | +0.9% | +0.9% | −52.4% | −1.1% | |
† The diluted share count jumps at 2024, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.