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 | 433.6 | 448.0 | 523.0 | 560.4 | 583.4 | 614.5 | 721.0 | 790.7 | 830.7 | 871.7 |
| Growth | +3.3% | +16.7% | +7.2% | +4.1% | +5.3% | +17.3% | +9.7% | +5.1% | +4.9% | |
| Operating income | 176.4 | 115.5 | 41.7 | 10.1 | 35.5 | 46.3 | 76.7 | 81.6 | 200.4 | 236.0 |
| Net income | 111.0 | 233.9 | −13.4 | −162.0 | −56.1 | −9.3 | 8.7 | 15.4 | 112.8 | 114.4 |
| Growth | +110.6% | −105.7% | +76.7% | +631.6% | +1.4% | |||||
| EPS, diluted | 0.89 | 1.82 | −0.22 | −1.33 | n/a | n/a | 0.07 | 0.12 | 0.94 | 1.06 |
| Growth | +104.5% | −112.1% | +71.4% | +683.3% | +12.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.7% | 25.8% | 8.0% | 1.8% | 6.1% | 7.5% | 10.6% | 10.3% | 24.1% | 27.1% |
| Net margin | 25.6% | 52.2% | −2.6% | −28.9% | −9.6% | −1.5% | 1.2% | 1.9% | 13.6% | 13.1% |
| Free cash flow margin | −41.6% | −31.4% | −24.4% | 14.3% | 36.2% | 42.4% | 37.9% | 30.5% | 36.8% | 34.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 225.2 | 259.6 | 263.7 | 198.1 | 249.8 | 302.9 | 344.7 | 314.9 | 376.0 | 400.1 |
| Capital expenditure | −405.7 | −400.1 | −391.4 | −117.8 | −38.7 | −42.1 | −71.3 | −73.5 | −69.9 | −100.3 |
| Free cash flow | −180.5 | −140.5 | −127.7 | 80.3 | 211.1 | 260.7 | 273.5 | 241.4 | 306.1 | 299.8 |
| Growth | +162.8% | +23.5% | +4.9% | −11.7% | +26.8% | −2.0% | ||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −163.4 | −257.1 | −247.0 | −407.7 | −186.5 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −64.8 | −64.7 | −62.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 371.2 | 285.9 | 273.4 | 223.6 | 237.2 | 320.9 | 168.8 | 71.9 | 93.5 | 96.5 |
| Total debt | 1,800.0 | 1,703.6 | 1,955.7 | 1,776.4 | 1,613.7 | 1,598.0 | 1,487.2 | 1,482.5 | 1,790.9 | 1,760.5 |
| Net cash (debt) | −1,428.8 | −1,417.7 | −1,682.4 | −1,552.8 | −1,376.5 | −1,277.1 | −1,318.4 | −1,410.6 | −1,697.4 | −1,664.0 |
| Shareholders’ equity | 1,343.8 | 1,596.5 | 1,601.6 | 1,459.3 | 1,419.4 | 1,287.9 | 1,128.6 | 888.1 | 576.6 | 462.6 |
| Debt to equity | 1.34 | 1.07 | 1.22 | 1.22 | 1.14 | 1.24 | 1.32 | 1.67 | 3.11 | 3.81 |
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 | ||||||||||
| 371.2 | 285.9 | 273.4 | 223.6 | 237.2 | 320.9 | 168.8 | 71.9 | 93.5 | 96.5 | |
| 57.4 | 68.0 | 71.2 | 68.7 | 61.2 | 63.4 | 82.3 | 91.7 | 98.8 | 93.8 | |
| 18.2 | 20.1 | 27.5 | 39.9 | 32.5 | 29.0 | 39.8 | 91.1 | 81.3 | 73.8 | |
| 2,813.1 | 3,210.2 | 3,370.9 | 3,180.8 | 2,917.1 | 2,662.3 | 2,433.3 | 2,195.8 | 2,080.5 | 1,978.2 | |
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 98.2 | 98.9 | |
| 3,499.6 | 3,782.1 | 4,014.3 | 3,623.6 | 3,360.9 | 3,180.8 | 2,954.0 | 2,661.8 | 2,671.5 | 2,531.0 | |
| Growth | +8.1% | +6.1% | −9.7% | −7.2% | −5.4% | −7.1% | −9.9% | +0.4% | −5.3% | |
| Liabilities | ||||||||||
| n/a | 85.5 | 126.0 | 10.9 | 16.8 | 16.5 | 16.5 | 15.0 | 33.1 | 3.4 | |
| 1,800.0 | 1,618.1 | 1,829.7 | 1,765.5 | 1,596.9 | 1,581.5 | 1,470.7 | 1,467.5 | 1,757.8 | 1,757.1 | |
| calc | 1,800.0 | 1,703.6 | 1,955.7 | 1,776.4 | 1,613.7 | 1,598.0 | 1,487.2 | 1,482.5 | 1,790.9 | 1,760.5 |
| 2,155.9 | 2,185.6 | 2,412.7 | 2,164.3 | 1,941.5 | 1,892.8 | 1,825.5 | 1,773.7 | 2,094.8 | 2,068.4 | |
| Equity | ||||||||||
| 288.8 | 518.8 | 501.7 | 332.0 | 275.9 | 140.8 | −47.7 | −235.4 | −406.1 | −418.6 | |
| 1,343.8 | 1,596.5 | 1,601.6 | 1,459.3 | 1,419.4 | 1,287.9 | 1,128.6 | 888.1 | 576.6 | 462.6 | |
| Growth | +18.8% | +0.3% | −8.9% | −2.7% | −9.3% | −12.4% | −21.3% | −35.1% | −19.8% | |
| Per share and net cash | ||||||||||
| calc | −1,428.8 | −1,417.7 | −1,682.4 | −1,552.8 | −1,376.5 | −1,277.1 | −1,318.4 | −1,410.6 | −1,697.4 | −1,664.0 |
| 95.9 | 98.2 | 112.2 | 131.7 | 134.1 | 131.3 | 125.9 | 122.8 | 110.4 | 105.0 | |
| calc | 14.02 | 16.26 | 14.27 | 11.08 | 10.59 | 9.81 | 8.96 | 7.23 | 5.23 | 4.41 |
Lines marked calc are worked out here from filed figures; point at one for how.