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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,042.4 | 2,788.2 | 2,541.5 | 2,217.7 | 1,613.3 | 1,870.0 | 1,682.4 | 1,412.4 | 1,145.0 | 1,004.4 |
| Growth | −8.4% | −8.8% | −12.7% | −27.3% | +15.9% | −10.0% | −16.1% | −18.9% | −12.3% | |
| Operating income | 127.1 | −424.3 | 62.7 | −28.4 | −135.3 | 92.6 | −1.5 | −143.0 | −103.9 | −19.1 |
| Net income | 85.6 | −473.6 | −0.9 | −50.0 | −95.9 | 26.6 | −43.5 | −156.7 | −106.3 | −77.8 |
| Growth | −653.2% | −263.5% | ||||||||
| EPS, diluted | 1.63 | −9.87 | −0.07 | −1.04 | −1.88 | 0.48 | −0.85 | −3.00 | −1.94 | −1.45 |
| Growth | −705.5% | −277.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 51.9% | 48.7% | 52.7% | 49.6% | 47.7% | 51.7% | 49.4% | 48.1% | 52.2% | 56.1% |
| Operating margin | 4.2% | −15.2% | 2.5% | −1.3% | −8.4% | 5.0% | −0.1% | −10.1% | −9.1% | −1.9% |
| Net margin | 2.8% | −17.0% | −0.0% | −2.3% | −5.9% | 1.4% | −2.6% | −11.1% | −9.3% | −7.7% |
| Free cash flow margin | 4.7% | 5.5% | 9.1% | −1.6% | 5.7% | 2.1% | −7.4% | −4.8% | 3.5% | −6.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 210.1 | 179.5 | 248.1 | −14.2 | 101.2 | 50.0 | −110.9 | −59.5 | 46.7 | −57.9 |
| Capital expenditure | −65.7 | −25.5 | −18.0 | −20.9 | −8.7 | −10.3 | −13.3 | −8.5 | −6.8 | −2.6 |
| Free cash flow | 144.5 | 154.0 | 230.2 | −35.1 | 92.5 | 39.7 | −124.1 | −68.0 | 39.9 | −60.5 |
| Growth | +6.6% | +49.4% | −115.3% | −57.0% | −412.4% | −251.4% | ||||
| Buybacks | −7.2 | −1.2 | −2.9 | −4.2 | −0.7 | −2.4 | −12.4 | −0.5 | −0.1 | −0.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 297.3 | 231.2 | 403.4 | 200.2 | 316.0 | 250.8 | 198.7 | 117.2 | 123.6 | 95.8 |
| Total debt | 630.9 | 441.2 | 392.7 | 228.2 | 250.8 | 150.5 | 223.3 | 212.6 | 168.1 | 205.1 |
| Net cash (debt) | −333.6 | −210.0 | 10.7 | −28.0 | 65.2 | 100.3 | −24.6 | −95.4 | −44.5 | −109.3 |
| Shareholders’ equity | 1,006.2 | 576.1 | 585.5 | 503.1 | 439.1 | 463.2 | 405.9 | 254.2 | 148.7 | 102.8 |
| Debt to equity | 0.63 | 0.77 | 0.67 | 0.45 | 0.57 | 0.32 | 0.55 | 0.84 | 1.13 | 1.99 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 297.3 | 231.2 | 403.4 | 200.2 | 316.0 | 250.8 | 198.7 | 117.2 | 123.6 | 95.8 | |
| 375.5 | 367.0 | 328.0 | 289.7 | 229.8 | 255.1 | 206.1 | 187.9 | 162.2 | 144.6 | |
| 542.5 | 573.8 | 377.6 | 452.3 | 295.3 | 346.9 | 376.0 | 252.8 | 178.6 | 151.8 | |
| 273.9 | 219.7 | 183.2 | 151.5 | 114.0 | 89.8 | 79.9 | 57.2 | 41.6 | 34.1 | |
| 355.3 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 2,186.9 | 1,658.4 | 1,575.2 | 1,604.7 | 1,478.5 | 1,368.7 | 1,238.1 | 978.0 | 763.6 | 689.3 | |
| Growth | −24.2% | −5.0% | +1.9% | −7.9% | −7.4% | −9.5% | −21.0% | −21.9% | −9.7% | |
| Liabilities | ||||||||||
| 25.0 | 0.9 | 125.4 | 25.2 | 40.5 | 0.5 | 0.3 | 0.5 | 2.2 | 4.0 | |
| 605.9 | 440.3 | 267.3 | 203.0 | 210.3 | 150.0 | 223.0 | 212.1 | 165.9 | 201.1 | |
| calc | 630.9 | 441.2 | 392.7 | 228.2 | 250.8 | 150.5 | 223.3 | 212.6 | 168.1 | 205.1 |
| Equity | ||||||||||
| 887.8 | 409.7 | 381.6 | 299.8 | 203.7 | 229.1 | 175.5 | 18.4 | −84.3 | −162.6 | |
| 1,006.2 | 576.1 | 585.5 | 503.1 | 439.1 | 463.2 | 405.9 | 254.2 | 148.7 | 102.8 | |
| Growth | −42.7% | +1.6% | −14.1% | −12.7% | +5.5% | −12.4% | −37.4% | −41.5% | −30.8% | |
| Per share and net cash | ||||||||||
| calc | −333.6 | −210.0 | 10.7 | −28.0 | 65.2 | 100.3 | −24.6 | −95.4 | −44.5 | −109.3 |
| 48.3 | 48.6 | 49.5 | 50.5 | 51.5 | 52.1 | 51.8 | 52.5 | 53.3 | 58.4 | |
| calc | 20.85 | 11.84 | 11.82 | 9.96 | 8.53 | 8.88 | 7.83 | 4.84 | 2.79 | 1.76 |
Lines marked calc are worked out here from filed figures; point at one for how.