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 | 646.0 | 577.8 | 567.1 | 673.3 | 691.9 | 807.5 | 718.9 | 720.2 | 929.9 | 1,423.0 |
| Growth | −10.6% | −1.8% | +18.7% | +2.8% | +16.7% | −11.0% | +0.2% | +29.1% | +53.0% | |
| Operating income | 109.4 | 60.1 | −39.1 | −46.7 | 67.0 | 83.4 | −12.4 | −44.7 | 106.3 | 514.8 |
| Net income | 61.6 | −28.5 | −26.6 | −94.9 | −9.5 | 35.1 | −37.3 | −84.2 | 35.8 | 321.7 |
| Growth | −146.3% | −206.4% | +798.6% | |||||||
| EPS, diluted | 0.16 | −0.07 | −0.06 | −0.19 | −0.02 | 0.06 | −0.07 | −0.14 | 0.06 | 0.49 |
| Growth | −143.8% | −216.7% | +716.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.5% | 26.4% | 13.9% | 5.0% | 23.3% | 27.0% | 16.2% | 15.7% | 21.3% | 43.7% |
| Operating margin | 16.9% | 10.4% | −6.9% | −6.9% | 9.7% | 10.3% | −1.7% | −6.2% | 11.4% | 36.2% |
| Net margin | 9.5% | −4.9% | −4.7% | −14.1% | −1.4% | 4.3% | −5.2% | −11.7% | 3.8% | 22.6% |
| Free cash flow margin | 9.4% | 3.1% | −7.5% | −0.1% | 13.0% | 13.8% | −8.3% | −20.6% | 0.4% | 21.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 225.3 | 115.9 | 94.2 | 120.9 | 180.8 | 220.3 | 89.9 | 75.5 | 218.3 | 562.6 |
| Capital expenditure | −164.8 | −98.0 | −136.9 | −121.4 | −91.0 | −109.0 | −149.4 | −223.9 | −214.5 | −252.4 |
| Free cash flow | 60.5 | 17.8 | −42.7 | −0.6 | 89.8 | 111.3 | −59.5 | −148.4 | 3.8 | 310.2 |
| Growth | −70.5% | −339.4% | +24.0% | −153.5% | +8,096.8% | |||||
| Buybacks | −4.4 | −2.9 | −2.7 | −2.2 | −2.7 | −4.5 | −3.7 | −2.0 | −1.2 | −0.9 |
| Dividends paid | −3.9 | −4.0 | −4.4 | −4.9 | −8.6 | −20.7 | −12.9 | −15.7 | −25.3 | −10.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 169.8 | 186.1 | 27.4 | 62.5 | 129.8 | 210.0 | 104.7 | 106.4 | 26.9 | 241.6 |
| Total debt | 501.4 | 502.2 | 532.8 | 504.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −331.7 | −316.1 | −505.4 | −442.3 | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,462.2 | 1,461.3 | 1,690.4 | 1,696.5 | 1,713.8 | 1,760.8 | 1,979.0 | 1,968.1 | 2,039.5 | 2,591.6 |
| Debt to equity | 0.34 | 0.34 | 0.32 | 0.30 | n/a | n/a | n/a | n/a | n/a | 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 | ||||||||||
| 646.0 | 577.8 | 567.1 | 673.3 | 691.9 | 807.5 | 718.9 | 720.2 | 929.9 | 1,423.0 | |
| Growth | −10.6% | −1.8% | +18.7% | +2.8% | +16.7% | −11.0% | +0.2% | +29.1% | +53.0% | |
| 462.0 | 425.3 | 488.0 | 639.4 | 530.8 | 589.7 | 602.7 | 607.3 | 731.7 | 800.8 | |
| 184.0 | 152.4 | 79.1 | 33.8 | 161.1 | 217.8 | 116.2 | 112.9 | 198.2 | 622.2 | |
| Growth | −17.1% | −48.1% | −57.2% | +376.2% | +35.2% | −46.7% | −2.8% | +75.5% | +213.9% | |
| 0.2 | 3.3 | 5.4 | 0.5 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 45.0 | 35.6 | 36.5 | 35.8 | 35.6 | 34.6 | 43.4 | 42.7 | 45.4 | 57.6 | |
| 109.4 | 60.1 | −39.1 | −46.7 | 67.0 | 83.4 | −12.4 | −44.7 | 106.3 | 514.8 | |
| Growth | −45.1% | −165.1% | +24.5% | −114.9% | +384.4% | |||||
| 89.7 | −7.6 | n/a | −113.2 | −1.3 | 5.5 | −44.9 | −83.0 | 66.2 | 479.2 | |
| 28.1 | 21.0 | −6.7 | −18.3 | −8.2 | −29.6 | −7.6 | 1.2 | 30.4 | 157.5 | |
| 61.6 | −28.5 | −26.6 | −94.9 | −9.5 | 35.1 | −37.3 | −84.2 | 35.8 | 321.7 | |
| Growth | −146.3% | −206.4% | +798.6% | |||||||
| Per share | ||||||||||
| 0.16 | −0.07 | −0.06 | −0.19 | −0.02 | 0.06 | −0.07 | −0.14 | 0.06 | 0.49 | |
| 0.16 | −0.07 | −0.06 | −0.19 | −0.02 | 0.06 | −0.07 | −0.14 | 0.06 | 0.49 | |
| Growth | −143.8% | −216.7% | +716.7% | |||||||
| 386.4 | 397.4 | 433.4 | 490.4 | 527.3 | 536.2 | 557.3 | 605.7 | 620.8 | 652.0 | |
| 389.3 | 397.4 | 433.4 | 490.4 | 527.3 | 542.2 | 557.3 | 605.7 | 622.5 | 655.8 | |
| Growth | +2.1% | +9.1% | +13.2% | +7.5% | +2.8% | +2.8% | +8.7% | +2.8% | +5.3% | |