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 | 3,013.6 | 2,843.9 | 2,636.7 | 2,218.9 | 1,416.9 | 967.1 | 599.1 | 514.9 | 492.6 | 498.4 |
| Growth | −5.6% | −7.3% | −15.8% | −36.1% | −31.7% | −38.1% | −14.1% | −4.3% | +1.2% | |
| Operating income | −100.2 | 29.4 | 54.0 | 39.8 | −277.1 | −4.7 | −167.8 | −18.3 | 8.8 | 23.6 |
| Net income | −194.6 | 14.0 | −11.1 | −22.4 | −287.9 | 118.7 | −237.6 | −55.4 | −59.0 | −83.5 |
| Growth | −178.9% | −300.2% | ||||||||
| EPS, diluted | −0.34 | 0.02 | −0.02 | −0.79 | −10.07 | 3.68 | −7.88 | −1.77 | −1.51 | −2.08 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 42.5% | 46.9% | 50.1% | 53.5% | 47.8% | 76.2% | 87.3% | 87.5% | 90.2% | 90.8% |
| Operating margin | −3.3% | 1.0% | 2.0% | 1.8% | −19.6% | −0.5% | −28.0% | −3.5% | 1.8% | 4.7% |
| Net margin | −6.5% | 0.5% | −0.4% | −1.0% | −20.3% | 12.3% | −39.7% | −10.8% | −12.0% | −16.8% |
| Free cash flow margin | 1.7% | 2.4% | 4.6% | 0.2% | −7.9% | −17.9% | −28.7% | −18.9% | 8.2% | 10.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 118.4 | 128.1 | 190.9 | 71.3 | −63.6 | −124.0 | −136.0 | −78.0 | 55.9 | 64.5 |
| Capital expenditure | −68.3 | −59.2 | −69.7 | −67.3 | −48.7 | −49.6 | −36.2 | −19.3 | −15.3 | −14.6 |
| Free cash flow | 50.1 | 69.0 | 121.2 | 4.0 | −112.3 | −173.6 | −172.2 | −97.3 | 40.6 | 49.9 |
| Growth | +37.6% | +75.7% | −96.7% | −2,939.7% | +23.0% | |||||
| Buybacks | −165.4 | −61.2 | −9.6 | −45.6 | 0.0 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 863.0 | 880.1 | 841.0 | 750.9 | 850.6 | 498.7 | 281.3 | 141.6 | 228.8 | 296.1 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 246.0 | 342.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −17.2 | −46.8 |
| Shareholders’ equity | 264.4 | 251.0 | 381.2 | 393.9 | 107.7 | 209.9 | 8.5 | −40.6 | 40.8 | −42.6 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 6.03 | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 3,013.6 | 2,843.9 | 2,636.7 | 2,218.9 | 1,416.9 | 967.1 | 599.1 | 514.9 | 492.6 | 498.4 | |
| Growth | −5.6% | −7.3% | −15.8% | −36.1% | −31.7% | −38.1% | −14.1% | −4.3% | +1.2% | |
| 1,733.0 | 1,510.0 | 1,316.1 | 1,032.8 | 739.6 | 230.0 | 76.3 | 64.2 | 48.3 | 45.9 | |
| 1,280.7 | 1,333.9 | 1,320.6 | 1,186.1 | 677.3 | 737.1 | 522.8 | 450.7 | 444.3 | 452.5 | |
| Growth | +4.2% | −1.0% | −10.2% | −42.9% | +8.8% | −29.1% | −13.8% | −1.4% | +1.9% | |
| 999.7 | 901.8 | 871.0 | 806.9 | 603.2 | 511.1 | 481.4 | 350.4 | 295.4 | 273.7 | |
| −100.2 | 29.4 | 54.0 | 39.8 | −277.1 | −4.7 | −167.8 | −18.3 | 8.8 | 23.6 | |
| Growth | +83.6% | −26.4% | −796.3% | +168.8% | ||||||
| −171.5 | 36.1 | 1.0 | −13.5 | −294.1 | 88.0 | −192.0 | −43.4 | −30.4 | −45.5 | |
| −5.3 | 7.5 | −1.0 | 0.8 | −7.5 | −32.3 | 42.4 | 9.5 | 26.1 | 35.6 | |
| −194.6 | 14.0 | −11.1 | −22.4 | −287.9 | 118.7 | −237.6 | −55.4 | −59.0 | −83.5 | |
| Growth | −178.9% | −300.2% | ||||||||
| Per share | ||||||||||
| −0.34 | 0.03 | −0.02 | −0.79 | −10.07 | 4.04 | −7.88 | −1.77 | −1.51 | −2.08 | |
| −0.34 | 0.02 | −0.02 | −0.79 | −10.07 | 3.68 | −7.88 | −1.77 | −1.51 | −2.08 | |
| Growth | −200.0% | −314.1% | ||||||||
| 576.4 | 559.4 | 28.3 | 28.4 | 28.6 | 29.4 | 30.2 | 31.2 | 39.2 | 40.3 | |
| 576.4 | 568.4 | 28.3 | 28.4 | 28.6 | 33.5 | 30.2 | 31.2 | 39.2 | 40.3 | |
| Growth | −1.4% | −95.0% | +0.2% | +0.8% | +17.2% | −10.0% | +3.6% | +25.4% | +2.9% | |
† The diluted share count jumps at 2018, 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.