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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,937.3 | 2,193.1 | 3,327.5 | 1,120.7 | 1,426.2 | 1,563.1 | 1,707.2 | 2,107.6 | 2,248.0 |
| Growth | +13.2% | +51.7% | −66.3% | +27.3% | +9.6% | +9.2% | +23.5% | +6.7% | |
| Operating income | 135.6 | 151.5 | 203.6 | −66.2 | −62.8 | −71.2 | −65.7 | −775.7 | −1,124.2 |
| Net income | 151.1 | 140.2 | −527.6 | 42.6 | 71.7 | −13.3 | −33.3 | −825.5 | −1,184.4 |
| Growth | −7.2% | −476.4% | +68.1% | −118.5% | |||||
| EPS, diluted | 1.22 | 1.16 | −3.89 | 0.93 | 1.40 | −0.25 | −0.61 | −14.93 | −20.75 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 34.7% | 33.3% | 42.1% | 53.9% | 54.5% | 55.6% | 58.0% | 56.0% | 59.8% |
| Operating margin | 7.0% | 6.9% | 6.1% | −5.9% | −4.4% | −4.6% | −3.8% | −36.8% | −50.0% |
| Net margin | 7.8% | 6.4% | −15.9% | 3.8% | 5.0% | −0.9% | −1.9% | −39.2% | −52.7% |
| Free cash flow margin | 7.7% | 7.1% | 0.2% | 16.7% | 17.7% | −10.3% | 0.7% | −3.2% | 0.9% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 218.8 | 226.4 | 130.9 | 301.9 | 356.1 | −55.9 | 135.0 | 113.5 | 217.3 |
| Capital expenditure | −68.8 | −69.6 | −125.4 | −114.8 | −104.2 | −105.5 | −122.2 | −180.7 | −197.4 |
| Free cash flow | 150.0 | 156.7 | 5.5 | 187.2 | 251.9 | −161.3 | 12.8 | −67.2 | 19.9 |
| Growth | +4.5% | −96.5% | +3,274.5% | +34.6% | −164.0% | −626.5% | |||
| Buybacks | 0.0 | −200.0 | 0.0 | 0.0 | n/a | 0.0 | 0.0 | −4.8 | −3.5 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 262.0 | 77.2 | 109.6 | 97.1 | 680.3 | 24.3 | 36.2 | 48.2 | 36.4 |
| Total debt | 1,061.1 | 1,197.4 | 2,311.8 | 2,231.2 | 2,086.3 | 259.3 | 466.2 | 1,329.5 | 1,296.8 |
| Net cash (debt) | −799.1 | −1,120.3 | −2,202.2 | −2,134.2 | −1,406.1 | −235.0 | −430.0 | −1,281.3 | −1,260.4 |
| Shareholders’ equity | 3,500.4 | 3,269.8 | 3,441.4 | 3,543.4 | 4,617.4 | 3,448.1 | 3,418.4 | 2,562.3 | 1,489.6 |
| Debt to equity | 0.30 | 0.37 | 0.67 | 0.63 | 0.45 | 0.08 | 0.14 | 0.52 | 0.87 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | |||||||||
| 1,937.3 | 2,193.1 | 3,327.5 | 1,120.7 | 1,426.2 | 1,563.1 | 1,707.2 | 2,107.6 | 2,248.0 | |
| Growth | +13.2% | +51.7% | −66.3% | +27.3% | +9.6% | +9.2% | +23.5% | +6.7% | |
| 1,265.7 | 1,463.7 | 1,926.4 | 517.1 | 648.5 | 693.7 | 716.4 | 926.9 | 902.8 | |
| 671.6 | 729.4 | 1,401.1 | 603.6 | 777.7 | 869.4 | 990.8 | 1,180.8 | 1,345.3 | |
| Growth | +8.6% | +92.1% | −56.9% | +28.8% | +11.8% | +14.0% | +19.2% | +13.9% | |
| n/a | n/a | n/a | 34.3 | 49.1 | 60.8 | 75.3 | 91.3 | 120.3 | |
| 500.6 | 548.8 | 1,132.1 | 515.5 | 665.8 | 772.9 | 830.3 | 1,027.4 | 1,070.2 | |
| 135.6 | 151.5 | 203.6 | −66.2 | −62.8 | −71.2 | −65.7 | −775.7 | −1,124.2 | |
| Growth | +11.8% | +34.4% | −132.5% | ||||||
| 48.6 | 92.4 | 50.5 | −119.0 | −121.8 | −2.1 | −67.1 | −822.9 | −1,159.4 | |
| 2.5 | −29.5 | 31.6 | −44.6 | −19.5 | 36.1 | −13.3 | 4.5 | 22.3 | |
| 151.1 | 140.2 | −527.6 | 42.6 | 71.7 | −13.3 | −33.3 | −825.5 | −1,184.4 | |
| Growth | −7.2% | −476.4% | +68.1% | −118.5% | |||||
| Per share | |||||||||
| 1.23 | 1.17 | −3.89 | 0.93 | 1.40 | −0.25 | −0.61 | −14.93 | −20.75 | |
| 1.22 | 1.16 | −3.89 | 0.93 | 1.40 | −0.25 | −0.61 | −14.93 | −20.75 | |
| Growth | −4.9% | −435.3% | +50.5% | −117.9% | |||||
| 123.2 | 120.3 | 135.7 | 45.6 | 51.1 | 54.1 | 54.5 | 55.3 | 57.1 | |
| 124.0 | 120.8 | 136.7 | 45.6 | 51.1 | 54.1 | 54.5 | 55.3 | 57.1 | |
| Growth | −2.6% | +13.1% | −66.6% | +12.2% | +5.7% | +0.8% | +1.4% | +3.2% | |
† The diluted share count jumps at 2020, 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.