Closing prices at the end of each trading day, from 13 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 40.7% | 25.8% | 8.0% | 1.8% | 6.1% | 7.5% | 10.6% | 10.3% | 24.1% | 27.1% | |
| 41.1% | 26.7% | −3.9% | −38.9% | −15.2% | −4.7% | 1.5% | −0.6% | 13.2% | 16.6% | |
| 25.6% | 52.2% | −2.6% | −28.9% | −9.6% | −1.5% | 1.2% | 1.9% | 13.6% | 13.1% | |
| −41.6% | −31.4% | −24.4% | 14.3% | 36.2% | 42.4% | 37.9% | 30.5% | 36.8% | 34.4% | |
| Spending | ||||||||||
| 3.7% | 3.4% | 4.3% | 2.6% | 2.1% | 1.9% | 2.2% | 2.6% | 3.4% | 2.3% | |
| 19.0% | 18.8% | 18.7% | 16.6% | 15.4% | 16.4% | 17.1% | 18.2% | 20.2% | 18.1% | |
| 93.6% | 89.3% | 74.8% | 21.0% | 6.6% | 6.9% | 9.9% | 9.3% | 8.4% | 11.5% | |
| 37.7% | −95.6% | n/a | n/a | n/a | n/a | 2.8% | n/a | 11.2% | 19.1% | |
| Returns | ||||||||||
| 8.3% | 14.6% | −0.8% | −11.1% | −3.9% | −0.7% | 0.8% | 1.7% | 19.6% | 24.7% | |
| 3.2% | 6.2% | −0.3% | −4.5% | −1.7% | −0.3% | 0.3% | 0.6% | 4.2% | 4.5% | |
| Balance and payout | ||||||||||
| 1.34 | 1.07 | 1.22 | 1.22 | 1.14 | 1.24 | 1.32 | 1.67 | 3.11 | 3.81 | |
| 61.6% | 57.8% | 60.1% | 59.7% | 57.8% | 59.5% | 61.8% | 66.6% | 78.4% | 81.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | 420.2% | 57.4% | 55.0% | |
| n/a | n/a | n/a | 0.0% | 0.0% | 62.7% | 94.0% | 129.1% | 154.4% | 83.2% | |