Closing prices at the end of each trading day, from 1 Dec 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 | 398.3 | 290.1 | 270.4 | 366.2 | 421.6 | 272.5 | 864.7 | 1,071.8 | 951.6 | 843.3 |
| Growth | −27.2% | −6.8% | +35.4% | +15.1% | −35.4% | +217.3% | +24.0% | −11.2% | −11.4% | |
| Operating income | 7.2 | −107.9 | −54.5 | 55.2 | 39.9 | −112.1 | 442.7 | 615.4 | 455.2 | 345.4 |
| Net income | −18.2 | −106.1 | −88.9 | −0.8 | −5.5 | −133.5 | 387.9 | 556.4 | 416.7 | 309.3 |
| Growth | +43.5% | −25.1% | −25.8% | |||||||
| EPS, diluted | n/a | n/a | n/a | −0.03 | −0.20 | −3.48 | 7.77 | 11.25 | 8.38 | 6.23 |
| Growth | +44.8% | −25.5% | −25.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 1.8% | −37.2% | −20.2% | 15.1% | 9.5% | −41.1% | 51.2% | 57.4% | 47.8% | 41.0% |
| Net margin | −4.6% | −36.6% | −32.9% | −0.2% | −1.3% | −49.0% | 44.9% | 51.9% | 43.8% | 36.7% |
| Free cash flow margin | 31.9% | −53.8% | −59.7% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 129.0 | 17.4 | −12.5 | 87.5 | 216.1 | −76.2 | 287.8 | 688.4 | 547.1 | 380.1 |
| Capital expenditure | −2.0 | −173.5 | −148.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 127.0 | −156.1 | −161.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −223.0% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | −30.0 | −16.7 | −20.0 | −13.9 | −25.0 | n/a |
| Dividends paid | n/a | n/a | n/a | n/a | −6.8 | −40.9 | −69.8 | −308.2 | −284.4 | −144.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 92.0 | 60.0 | 58.3 | 89.7 | 199.4 | 97.9 | 243.7 | 126.8 | 157.5 | 116.9 |
| Total debt | 439.7 | 552.9 | 810.7 | 661.1 | 535.8 | 1,105.0 | 1,023.4 | 722.7 | 688.4 | 567.1 |
| Net cash (debt) | −347.7 | −492.9 | −752.4 | −571.4 | −336.4 | −1,007.1 | −779.7 | −595.9 | −530.9 | −450.2 |
| Shareholders’ equity | 1,179.5 | 1,085.7 | 1,009.9 | 1,022.3 | 972.0 | 1,169.7 | 1,487.8 | 1,716.8 | 1,856.0 | 2,020.3 |
| Debt to equity | 0.37 | 0.51 | 0.80 | 0.65 | 0.55 | 0.94 | 0.69 | 0.42 | 0.37 | 0.28 |
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 | ||||||||||
| 92.0 | 60.0 | 58.3 | 89.7 | 199.4 | 97.9 | 243.7 | 126.8 | 157.5 | 116.9 | |
| 66.9 | 58.2 | 94.6 | 83.8 | 43.4 | 107.1 | 289.8 | 247.2 | 185.5 | 177.9 | |
| 1.3 | 3.3 | 3.1 | 3.9 | 3.6 | 2.1 | 0.5 | 1.3 | 1.9 | 0.6 | |
| 1,100.1 | 1,104.7 | 1,330.8 | 1,292.5 | 1,108.2 | 1,802.9 | 1,680.0 | 1,914.4 | 2,050.2 | 2,078.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | |
| 1,662.5 | 1,664.5 | 1,848.6 | 1,753.5 | 1,586.5 | 2,346.8 | 2,615.3 | 2,521.8 | 2,636.4 | 2,668.6 | |
| Growth | +0.1% | +11.1% | −5.1% | −9.5% | +47.9% | +11.4% | −3.6% | +4.5% | +1.2% | |
| Liabilities | ||||||||||
| 6.2 | 24.1 | 51.6 | 70.4 | 61.5 | 178.7 | 162.9 | 127.4 | 50.1 | 25.8 | |
| 433.5 | 528.9 | 759.1 | 590.7 | 474.3 | 926.3 | 860.6 | 595.2 | 638.4 | 541.3 | |
| calc | 439.7 | 552.9 | 810.7 | 661.1 | 535.8 | 1,105.0 | 1,023.4 | 722.7 | 688.4 | 567.1 |
| 483.0 | 578.8 | 838.7 | 731.2 | 614.5 | 1,176.4 | 1,127.6 | 805.1 | 780.3 | 648.4 | |
| Equity | ||||||||||
| −74.5 | −180.5 | −269.5 | −270.3 | −275.8 | −409.3 | −21.4 | 226.8 | 359.1 | 523.8 | |
| 1,179.5 | 1,085.7 | 1,009.9 | 1,022.3 | 972.0 | 1,169.7 | 1,487.8 | 1,716.8 | 1,856.0 | 2,020.3 | |
| Growth | −8.0% | −7.0% | +1.2% | −4.9% | +20.3% | +27.2% | +15.4% | +8.1% | +8.8% | |
| Per share and net cash | ||||||||||
| calc | −347.7 | −492.9 | −752.4 | −571.4 | −336.4 | −1,007.1 | −779.7 | −595.9 | −530.9 | −450.2 |
| 29.2 | 29.1 | 29.2 | 29.3 | 28.0 | 49.6 | 49.1 | 48.9 | 49.2 | 49.4 | |
| calc | 40.41 | 37.32 | 34.60 | 34.92 | 34.70 | 23.58 | 30.29 | 35.09 | 37.73 | 40.89 |
Lines marked calc are worked out here from filed figures; point at one for how.