Closing prices at the end of each trading day, from 26 Oct 2017. 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 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,196.2 | 1,375.3 | 1,536.9 | 1,724.3 | 1,711.8 | 2,079.5 | 1,644.7 | 1,756.4 | 1,823.3 | 1,987.5 |
| Growth | +15.0% | +11.7% | +12.2% | −0.7% | +21.5% | −20.9% | +6.8% | +3.8% | +9.0% | |
| Operating income | 64.1 | 64.3 | 42.4 | 73.6 | 87.0 | 174.9 | 52.8 | 24.5 | −10.4 | 58.8 |
| Net income | 13.3 | 43.1 | 23.7 | 32.8 | 36.3 | 128.2 | 42.1 | −65.9 | −28.5 | 29.6 |
| Growth | +223.3% | −45.2% | +38.7% | +10.6% | +253.5% | −67.2% | −256.5% | |||
| EPS, diluted | 0.23 | 0.70 | 0.30 | 0.40 | 0.44 | 1.43 | 0.52 | −0.84 | −0.36 | 0.37 |
| Growth | +204.3% | −57.1% | +33.3% | +10.0% | +225.0% | −63.6% | −261.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 5.4% | 4.7% | 2.8% | 4.3% | 5.1% | 8.4% | 3.2% | 1.4% | −0.6% | 3.0% |
| Net margin | 1.1% | 3.1% | 1.5% | 1.9% | 2.1% | 6.2% | 2.6% | −3.8% | −1.6% | 1.5% |
| Free cash flow margin | 0.6% | −0.2% | 0.1% | 3.7% | 9.2% | 7.9% | 0.3% | 3.3% | 2.1% | 3.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 97.6 | 90.3 | 106.6 | 165.1 | 235.0 | 258.9 | 119.2 | 173.0 | 133.6 | 146.3 |
| Capital expenditure | −90.0 | −93.2 | −104.5 | −101.3 | −76.8 | −95.5 | −113.5 | −114.8 | −95.5 | −72.8 |
| Free cash flow | 7.6 | −3.0 | 2.1 | 63.8 | 158.2 | 163.4 | 5.7 | 58.3 | 38.1 | 73.5 |
| Growth | −139.2% | +2,886.2% | +148.1% | +3.3% | −96.5% | +931.0% | −34.5% | +92.6% | ||
| Buybacks | −0.2 | 0.0 | −1.9 | −25.6 | −0.7 | −73.3 | −84.4 | −28.4 | −3.1 | −3.2 |
| Dividends paid | 0.0 | −171.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 4.9 | 4.2 | 17.1 | 39.3 | 373.9 | 305.8 | 229.4 | 149.9 | 73.9 | 38.7 |
| Total debt | n/a | n/a | n/a | 536.4 | 624.6 | 543.6 | 546.2 | 445.2 | 337.2 | 236.5 |
| Net cash (debt) | n/a | n/a | n/a | −497.1 | −250.7 | −237.8 | −316.8 | −295.3 | −263.2 | −197.8 |
| Shareholders’ equity | 399.6 | 654.6 | 743.2 | 776.4 | 906.5 | 926.0 | 901.1 | 829.4 | 816.3 | 869.5 |
| Debt to equity | n/a | n/a | n/a | 0.69 | 0.69 | 0.59 | 0.61 | 0.54 | 0.41 | 0.27 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2021 2 Jan 2021 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 97.6 | 90.3 | 106.6 | 165.1 | 235.0 | 258.9 | 119.2 | 173.0 | 133.6 | 146.3 | |
| Growth | −7.5% | +18.1% | +54.8% | +42.3% | +10.2% | −54.0% | +45.2% | −22.8% | +9.5% | |
| Investment | ||||||||||
| −90.0 | −93.2 | −104.5 | −101.3 | −76.8 | −95.5 | −113.5 | −114.8 | −95.5 | −72.8 | |
| calc | 7.6 | −3.0 | 2.1 | 63.8 | 158.2 | 163.4 | 5.7 | 58.3 | 38.1 | 73.5 |
| Growth | −139.2% | +2,886.2% | +148.1% | +3.3% | −96.5% | +931.0% | −34.5% | +92.6% | ||
| calc | 0.13 | −0.05 | 0.03 | 0.78 | 1.91 | 1.70 | 0.07 | 0.74 | 0.49 | 0.91 |
| −91.0 | −94.6 | −104.2 | −100.6 | −76.4 | −92.9 | −110.9 | −115.8 | −96.1 | −76.6 | |
| Financing | ||||||||||
| −6.6 | 3.8 | 10.4 | −42.1 | 176.3 | −234.3 | −84.6 | −136.8 | −113.3 | −104.6 | |
| 0.0 | −171.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| −0.2 | 0.0 | −1.9 | −25.6 | −0.7 | −73.3 | −84.4 | −28.4 | −3.1 | −3.2 | |
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.