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 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,410.9 | 3,289.5 | 332.3 | 84.0 | 50.1 | 86.2 | 78.6 | 136.3 | 163.0 | 189.0 |
| Growth | −3.6% | −89.9% | −74.7% | −40.3% | +71.9% | −8.8% | +73.5% | +19.6% | +16.0% | |
| Operating income | 91.7 | 23.7 | 90.0 | −142.6 | −122.7 | 25.5 | −98.9 | −61.6 | −47.5 | −67.2 |
| Net income | 10.7 | 61.1 | 15.9 | −166.9 | −108.8 | −66.0 | −127.2 | −93.4 | −82.5 | −121.3 |
| Growth | +472.6% | −73.9% | −1,147.9% | |||||||
| EPS, diluted | 0.28 | 1.47 | 0.39 | −4.38 | −3.14 | −1.41 | −2.29 | −1.59 | −1.29 | −1.80 |
| Growth | +425.0% | −73.5% | −1,223.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | 222.5% | 234.5% | 143.4% | 120.9% | 80.0% | 72.5% |
| Operating margin | 2.7% | 0.7% | 27.1% | −169.6% | −244.7% | 29.6% | −126.0% | −45.2% | −29.1% | −35.6% |
| Net margin | 0.3% | 1.9% | 4.8% | −198.5% | −217.0% | −76.6% | −161.9% | −68.5% | −50.6% | −64.2% |
| Free cash flow margin | 1.2% | −6.9% | −0.5% | −101.2% | −23.3% | −212.3% | −181.6% | −38.0% | −76.7% | 39.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 100.7 | −182.2 | 39.0 | −9.5 | 98.9 | 4.2 | 69.7 | 56.3 | −30.0 | 110.9 |
| Capital expenditure | −58.1 | −44.6 | −40.5 | −75.5 | −110.6 | −187.2 | −212.4 | −108.1 | −95.1 | −37.2 |
| Free cash flow | 42.6 | −226.8 | −1.6 | −85.0 | −11.7 | −182.9 | −142.7 | −51.7 | −125.0 | 73.7 |
| Growth | −632.4% | |||||||||
| Buybacks | −6.0 | −6.7 | −3.0 | −61.6 | −11.5 | 0.0 | 0.0 | 0.0 | 0.0 | −30.0 |
| Dividends paid | −37.3 | −39.4 | −41.3 | −31.7 | −9.7 | −9.3 | −22.6 | −22.7 | −5.2 | −0.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 304.2 | 266.7 | 251.7 | 246.0 | 233.9 | 426.2 | 444.7 | 349.6 | 173.0 | 182.3 |
| Total debt | 817.7 | 835.3 | 352.9 | 376.5 | 385.4 | 549.3 | 497.1 | 493.8 | 434.6 | 365.9 |
| Net cash (debt) | −513.5 | −568.7 | −101.2 | −130.6 | −151.5 | −123.1 | −52.4 | −144.2 | −261.5 | −183.6 |
| Shareholders’ equity | 862.5 | 942.2 | 946.8 | 751.9 | 646.9 | 950.5 | 910.0 | 843.7 | 865.2 | 766.2 |
| Debt to equity | 0.95 | 0.89 | 0.37 | 0.50 | 0.60 | 0.58 | 0.55 | 0.59 | 0.50 | 0.48 |
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 | ||||||||||
| 100.7 | −182.2 | 39.0 | −9.5 | 98.9 | 4.2 | 69.7 | 56.3 | −30.0 | 110.9 | |
| Growth | −280.9% | −124.5% | −95.7% | +1,541.8% | −19.2% | −153.2% | ||||
| 84.2 | 103.6 | 98.3 | 72.1 | 78.2 | 92.0 | 92.7 | 98.2 | 90.6 | 98.4 | |
| Investment | ||||||||||
| −58.1 | −44.6 | −40.5 | −75.5 | −110.6 | −187.2 | −212.4 | −108.1 | −95.1 | −37.2 | |
| calc | 42.6 | −226.8 | −1.6 | −85.0 | −11.7 | −182.9 | −142.7 | −51.7 | −125.0 | 73.7 |
| Growth | −632.4% | |||||||||
| calc | 1.10 | −4.51 | −0.04 | −2.23 | −0.34 | −3.92 | −2.57 | −0.88 | −1.96 | 1.09 |
| −572.6 | −128.5 | 507.5 | 30.6 | −11.5 | −236.3 | −105.3 | −106.9 | −62.1 | 162.1 | |
| Financing | ||||||||||
| 425.4 | 216.2 | −540.6 | −69.4 | −82.5 | 518.2 | −25.1 | −71.0 | −77.4 | −252.3 | |
| −37.3 | −39.4 | −41.3 | −31.7 | −9.7 | −9.3 | −22.6 | −22.7 | −5.2 | −0.7 | |
| −6.0 | −6.7 | −3.0 | −61.6 | −11.5 | 0.0 | 0.0 | 0.0 | 0.0 | −30.0 | |
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.