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 | 487.6 | 581.4 | 739.8 | 751.9 | 733.6 | 674.7 | 873.1 | 1,289.7 | 1,358.6 | 1,291.5 |
| Growth | +19.2% | +27.3% | +1.6% | −2.4% | −8.0% | +29.4% | +47.7% | +5.3% | −4.9% | |
| Operating income | −63.2 | −1.1 | 51.5 | 68.0 | 13.0 | −48.7 | −44.9 | 63.5 | 127.4 | 65.1 |
| Net income | −81.4 | 30.1 | 28.6 | 57.9 | 22.2 | −61.5 | −87.8 | −10.8 | 55.6 | 30.8 |
| Growth | −4.8% | +102.5% | −61.7% | −377.5% | −44.6% | |||||
| EPS, diluted | −0.73 | 0.20 | 0.19 | 0.38 | 0.13 | −0.41 | −0.58 | −0.07 | 0.36 | 0.21 |
| Growth | −5.0% | +100.0% | −65.8% | −415.4% | −41.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.5% | 10.7% | 16.4% | 18.3% | 10.9% | 2.3% | 5.8% | 15.5% | 16.2% | 12.3% |
| Operating margin | −13.0% | −0.2% | 7.0% | 9.0% | 1.8% | −7.2% | −5.1% | 4.9% | 9.4% | 5.0% |
| Net margin | −16.7% | 5.2% | 3.9% | 7.7% | 3.0% | −9.1% | −10.1% | −0.8% | 4.1% | 2.4% |
| Free cash flow margin | −30.3% | −30.9% | 8.1% | 3.8% | 10.7% | 19.5% | 2.0% | 10.3% | 12.0% | 9.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 38.7 | 51.6 | 196.7 | 169.7 | 98.8 | 140.1 | 51.1 | 152.5 | 186.0 | 136.7 |
| Capital expenditure | −186.5 | −231.1 | −137.1 | −140.9 | −20.2 | −8.3 | −33.5 | −19.6 | −23.3 | −16.3 |
| Free cash flow | −147.8 | −179.5 | 59.7 | 28.8 | 78.6 | 131.8 | 17.6 | 132.9 | 162.7 | 120.4 |
| Growth | −51.7% | +172.6% | +67.8% | −86.6% | +654.8% | +22.5% | −26.0% | |||
| Buybacks | −0.3 | n/a | n/a | n/a | n/a | n/a | n/a | −12.0 | −29.6 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 356.6 | 266.6 | 279.5 | 208.4 | 291.3 | 253.5 | 186.6 | 332.2 | 368.0 | 445.2 |
| Total debt | 626.0 | 495.6 | 440.3 | 405.9 | 349.6 | 305.0 | 264.1 | 361.7 | 315.2 | 308.0 |
| Net cash (debt) | −269.3 | −229.0 | −160.9 | −197.4 | −58.2 | −51.5 | −77.5 | −29.5 | 52.9 | 137.2 |
| Shareholders’ equity | 1,281.8 | 1,567.4 | 1,617.8 | 1,699.6 | 1,740.5 | 1,647.5 | 1,516.7 | 1,501.0 | 1,519.8 | 1,579.9 |
| Debt to equity | 0.49 | 0.32 | 0.27 | 0.24 | 0.20 | 0.19 | 0.17 | 0.24 | 0.21 | 0.19 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 356.6 | 266.6 | 279.5 | 208.4 | 291.3 | 253.5 | 186.6 | 332.2 | 368.0 | 445.2 | |
| 101.8 | 113.3 | 67.9 | 125.5 | 132.2 | 144.1 | 212.8 | 280.4 | 258.6 | 303.9 | |
| 1,651.6 | 1,806.0 | 1,826.7 | 1,872.6 | 1,783.0 | 1,657.6 | 1,641.6 | 1,572.8 | 1,437.9 | 1,362.5 | |
| 0.0 | n/a | 0.0 | 7.2 | 0.0 | n/a | n/a | n/a | n/a | n/a | |
| 2,246.9 | 2,362.8 | 2,347.7 | 2,596.7 | 2,498.3 | 2,326.0 | 2,389.3 | 2,556.0 | 2,597.1 | 2,615.9 | |
| Growth | +5.2% | −0.6% | +10.6% | −3.8% | −6.9% | +2.7% | +7.0% | +1.6% | +0.7% | |
| Liabilities | ||||||||||
| 67.6 | 109.9 | 47.3 | 99.7 | 90.7 | 42.9 | 38.2 | 48.3 | 9.2 | 9.6 | |
| 558.4 | 385.8 | 393.1 | 306.1 | 258.9 | 262.1 | 225.9 | 313.4 | 306.0 | 298.4 | |
| calc | 626.0 | 495.6 | 440.3 | 405.9 | 349.6 | 305.0 | 264.1 | 361.7 | 315.2 | 308.0 |
| 965.1 | 795.4 | 730.0 | 893.7 | 753.9 | 678.6 | 872.6 | 1,055.0 | 1,077.3 | 1,036.0 | |
| Equity | ||||||||||
| 322.9 | 352.9 | 383.0 | 445.4 | 464.5 | 411.1 | 323.3 | 312.5 | 368.1 | 398.9 | |
| 1,281.8 | 1,567.4 | 1,617.8 | 1,699.6 | 1,740.5 | 1,647.5 | 1,516.7 | 1,501.0 | 1,519.8 | 1,579.9 | |
| Growth | +22.3% | +3.2% | +5.1% | +2.4% | −5.3% | −7.9% | −1.0% | +1.3% | +4.0% | |
| Per share and net cash | ||||||||||
| calc | −269.3 | −229.0 | −160.9 | −197.4 | −58.2 | −51.5 | −77.5 | −29.5 | 52.9 | 137.2 |
| 147.7 | 148.1 | 148.8 | 150.0 | 150.7 | 151.6 | 152.2 | 152.4 | 150.9 | 147.3 | |
| calc | 8.68 | 10.58 | 10.87 | 11.33 | 11.55 | 10.86 | 9.97 | 9.85 | 10.07 | 10.73 |
Lines marked calc are worked out here from filed figures; point at one for how.