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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 225.2 | 259.6 | 263.7 | 198.1 | 249.8 | 302.9 | 344.7 | 314.9 | 376.0 | 400.1 | |
| Growth | +15.3% | +1.6% | −24.9% | +26.1% | +21.3% | +13.8% | −8.6% | +19.4% | +6.4% | |
| 49.4 | 122.3 | 218.2 | 297.7 | 303.2 | 305.4 | 303.5 | 320.0 | 203.1 | 210.2 | |
| Investment | ||||||||||
| −405.7 | −400.1 | −391.4 | −117.8 | −38.7 | −42.1 | −71.3 | −73.5 | −69.9 | −100.3 | |
| calc | −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% | ||||
| calc | −1.45 | −1.10 | −1.17 | 0.64 | 1.58 | 1.95 | 2.10 | 1.90 | 2.55 | 2.78 |
| n/a | −372.7 | −378.9 | −127.8 | −46.5 | −36.4 | −121.3 | −83.5 | −180.6 | −100.3 | |
| Financing | ||||||||||
| n/a | 16.9 | 193.5 | −313.3 | −188.2 | −182.5 | −375.0 | −327.1 | −170.5 | −299.9 | |
| n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −64.8 | −64.7 | −62.9 | |
| n/a | n/a | n/a | 0.0 | 0.0 | −163.4 | −257.1 | −247.0 | −407.7 | −186.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.