Closing prices at the end of each trading day, from 3 Aug 2021. 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 | 1,064.2 | 1,472.1 | 1,228.9 | 532.7 | 495.9 | 611.2 | 820.2 | 584.8 | 598.3 | 723.5 |
| Growth | +38.3% | −16.5% | −56.6% | −6.9% | +23.2% | +34.2% | −28.7% | +2.3% | +20.9% | |
| Operating income | 81.5 | 165.9 | 155.6 | 66.0 | 51.6 | 54.6 | 104.4 | 89.6 | 85.1 | 64.9 |
| Net income | −79.7 | 57.6 | 58.3 | 79.5 | −278.8 | −139.9 | 73.7 | 71.2 | −6.7 | −71.1 |
| Growth | +1.2% | +36.4% | −450.5% | −3.5% | −109.3% | |||||
| EPS, diluted | −1.02 | 0.52 | 0.43 | 0.59 | −2.04 | −1.02 | 0.55 | 0.60 | −0.06 | −0.61 |
| Growth | −17.3% | +37.2% | −445.8% | +9.1% | −110.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.9% | 25.6% | 24.7% | 31.4% | 30.4% | 28.9% | 27.4% | 28.5% | 27.3% | 21.8% |
| Operating margin | 7.7% | 11.3% | 12.7% | 12.4% | 10.4% | 8.9% | 12.7% | 15.3% | 14.2% | 9.0% |
| Net margin | −7.5% | 3.9% | 4.7% | 14.9% | −56.2% | −22.9% | 9.0% | 12.2% | −1.1% | −9.8% |
| Free cash flow margin | 0.1% | 1.7% | 11.1% | 39.9% | 34.0% | 11.4% | 15.6% | 13.4% | 15.8% | 9.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 122.7 | 165.2 | 248.6 | 267.8 | 223.6 | 129.9 | 186.6 | 137.6 | 149.9 | 140.3 |
| Capital expenditure | −121.4 | −140.5 | −111.8 | −55.3 | −54.8 | −60.0 | −58.9 | −59.0 | −55.6 | −70.4 |
| Free cash flow | 1.3 | 24.7 | 136.8 | 212.5 | 168.8 | 69.9 | 127.7 | 78.6 | 94.3 | 69.9 |
| Growth | +1,818.5% | +454.2% | +55.3% | −20.6% | −58.6% | +82.8% | −38.5% | +20.0% | −25.9% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | −136.7 | −78.7 | −5.0 | −46.9 |
| Dividends paid | n/a | n/a | 0.0 | 0.0 | −243.7 | −435.6 | 0.0 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 70.7 | 66.2 | 37.2 | 36.1 | 113.4 | 140.9 | 110.9 | 88.4 | 131.4 | 197.2 |
| Total debt | 2,562.2 | 2,230.5 | 2,114.0 | 1,843.2 | 1,400.4 | 881.8 | 874.9 | 867.9 | 860.8 | 392.6 |
| Net cash (debt) | −2,491.5 | −2,164.3 | −2,076.8 | −1,807.1 | −1,287.0 | −741.0 | −764.0 | −779.6 | −729.4 | −195.4 |
| Shareholders’ equity | 1,022.9 | 1,628.0 | 1,659.6 | 1,779.5 | 1,277.1 | 740.7 | 707.2 | 705.5 | 700.5 | 603.4 |
| Debt to equity | 2.50 | 1.37 | 1.27 | 1.04 | 1.10 | 1.19 | 1.24 | 1.23 | 1.23 | 0.65 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 122.7 | 165.2 | 248.6 | 267.8 | 223.6 | 129.9 | 186.6 | 137.6 | 149.9 | 140.3 | |
| Growth | +34.6% | +50.5% | +7.7% | −16.5% | −41.9% | +43.6% | −26.3% | +8.9% | −6.4% | |
| 128.3 | 177.1 | 153.9 | 74.8 | 76.9 | 79.7 | 79.2 | 84.6 | 89.4 | n/a | |
| Investment | ||||||||||
| −121.4 | −140.5 | −111.8 | −55.3 | −54.8 | −60.0 | −58.9 | −59.0 | −55.6 | −70.4 | |
| calc | 1.3 | 24.7 | 136.8 | 212.5 | 168.8 | 69.9 | 127.7 | 78.6 | 94.3 | 69.9 |
| Growth | +1,818.5% | +454.2% | +55.3% | −20.6% | −58.6% | +82.8% | −38.5% | +20.0% | −25.9% | |
| calc | 0.02 | 0.22 | 1.02 | 1.57 | 1.24 | 0.51 | 0.95 | 0.66 | 0.80 | 0.60 |
| −1,915.8 | −196.0 | −119.3 | −35.4 | 551.5 | 835.7 | −63.0 | −65.3 | −73.5 | 435.4 | |
| Financing | ||||||||||
| 1,858.4 | 19.8 | −137.2 | −216.1 | −722.8 | −964.2 | −148.2 | −93.5 | −17.8 | −525.0 | |
| n/a | n/a | 0.0 | 0.0 | −243.7 | −435.6 | 0.0 | 0.0 | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | −136.7 | −78.7 | −5.0 | −46.9 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.