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 |
|---|---|---|---|---|---|---|---|---|---|
| Operations | |||||||||
| 28.7 | 37.1 | −104.1 | 135.8 | 18.0 | 123.3 | −387.9 | 149.2 | 300.7 | |
| Growth | +29.3% | −380.6% | −86.7% | +585.0% | −414.6% | +101.5% | |||
| 134.8 | 252.2 | 247.8 | 226.1 | n/a | 70.9 | 56.4 | 132.3 | 127.5 | |
| Investment | |||||||||
| −561.4 | −120.8 | 34.4 | −6.8 | −82.6 | −49.2 | −23.8 | −45.5 | −97.6 | |
| Financing | |||||||||
| 881.3 | −63.7 | 10.9 | −215.5 | 16.9 | −3.6 | 349.8 | −366.5 | −143.9 | |
| −64.6 | −30.6 | −7.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | |
| −2.2 | −5.0 | −3.0 | −1.9 | −6.6 | −7.7 | −7.8 | 0.0 | −130.7 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.