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 | 1,613.1 | 1,581.3 | 1,846.8 | 1,834.1 | 1,443.4 | 1,720.2 | 2,032.5 | 2,227.8 | 2,178.0 | 2,240.9 |
| Growth | −2.0% | +16.8% | −0.7% | −21.3% | +19.2% | +18.2% | +9.6% | −2.2% | +2.9% | |
| Operating income | −143.0 | 8.4 | −19.3 | 108.4 | 38.6 | 46.5 | −93.0 | 92.4 | 51.8 | 53.8 |
| Net income | −375.8 | 9.4 | −67.1 | 46.6 | −19.1 | 11.0 | −123.6 | 39.2 | 55.8 | 7.2 |
| Growth | −813.8% | −141.0% | −1,223.6% | +42.3% | −87.1% | |||||
| EPS, diluted | −10.91 | 0.26 | −1.89 | 1.31 | −0.55 | 0.31 | −3.51 | 1.09 | 1.56 | 0.20 |
| Growth | −826.9% | −142.0% | −1,232.3% | +43.1% | −87.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 15.7% | 17.8% | 17.8% | 18.8% | 17.6% | 17.9% | 17.9% | 19.1% | 17.2% | 18.1% |
| Operating margin | −8.9% | 0.5% | −1.0% | 5.9% | 2.7% | 2.7% | −4.6% | 4.1% | 2.4% | 2.4% |
| Net margin | −23.3% | 0.6% | −3.6% | 2.5% | −1.3% | 0.6% | −6.1% | 1.8% | 2.6% | 0.3% |
| Free cash flow margin | −41.7% | −22.4% | −29.5% | −4.8% | −4.3% | 2.1% | 0.7% | −0.6% | 0.2% | −0.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −626.2 | −324.9 | −513.0 | −53.3 | −35.1 | 76.2 | 76.9 | 63.0 | 49.2 | 22.2 |
| Capital expenditure | −45.9 | −28.9 | −31.7 | −35.1 | −26.3 | −40.4 | −61.8 | −77.4 | −45.7 | −37.5 |
| Free cash flow | −672.1 | −353.8 | −544.7 | −88.4 | −61.4 | 35.8 | 15.1 | −14.4 | 3.5 | −15.3 |
| Growth | −57.8% | −195.4% | −537.1% | |||||||
| Buybacks | n/a | n/a | n/a | −7.4 | −12.0 | 0.0 | −3.0 | −5.5 | −5.7 | 0.0 |
| Dividends paid | 0.0 | 0.0 | n/a | n/a | n/a | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 69.9 | 119.2 | 140.3 | 199.3 | 128.7 | 75.4 | 64.4 | 34.4 | 48.0 | 77.3 |
| Total debt | 291.7 | 286.0 | 281.2 | 316.7 | 314.7 | 410.3 | 388.0 | 373.7 | 395.4 | 465.2 |
| Net cash (debt) | −221.8 | −166.8 | −140.9 | −117.4 | −186.0 | −334.9 | −323.6 | −339.3 | −347.4 | −387.9 |
| Shareholders’ equity | 590.5 | 677.5 | 601.3 | 645.9 | 643.5 | 662.4 | 537.8 | 603.3 | 640.1 | 695.2 |
| Debt to equity | 0.49 | 0.42 | 0.47 | 0.49 | 0.49 | 0.62 | 0.72 | 0.62 | 0.62 | 0.67 |
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 | ||||||||||
| 69.9 | 119.2 | 140.3 | 199.3 | 128.7 | 75.4 | 64.4 | 34.4 | 48.0 | 77.3 | |
| 134.4 | 179.2 | 171.8 | 168.3 | 215.1 | 236.1 | 266.3 | 278.8 | 260.3 | 281.3 | |
| 429.0 | 400.6 | 453.1 | 461.4 | 473.1 | 576.8 | 611.9 | 666.5 | 609.4 | 683.9 | |
| 308.8 | 303.7 | 288.9 | 289.9 | 294.3 | 358.8 | 335.3 | 366.1 | 346.2 | 343.0 | |
| 299.6 | 321.3 | 232.8 | 232.5 | 235.1 | 249.7 | 80.1 | 79.6 | 77.8 | 79.6 | |
| 1,517.8 | 1,607.8 | 1,541.9 | 1,617.7 | 1,603.5 | 1,775.2 | 1,615.5 | 1,706.7 | 1,660.0 | 1,818.2 | |
| Growth | +5.9% | −4.1% | +4.9% | −0.9% | +10.7% | −9.0% | +5.6% | −2.7% | +9.5% | |
| Liabilities | ||||||||||
| 291.7 | 286.0 | 281.2 | 316.7 | 314.7 | 410.3 | 388.0 | 373.7 | 395.4 | 465.2 | |
| calc | 291.7 | 286.0 | 281.2 | 316.7 | 314.7 | 410.3 | 388.0 | 373.7 | 395.4 | 465.2 |
| Equity | ||||||||||
| 247.3 | 256.7 | 189.6 | 236.2 | 216.9 | 227.9 | 104.3 | 143.5 | 199.3 | 206.5 | |
| 590.5 | 677.5 | 601.3 | 645.9 | 643.5 | 662.4 | 537.8 | 603.3 | 640.1 | 695.2 | |
| Growth | +14.7% | −11.2% | +7.4% | −0.4% | +2.9% | −18.8% | +12.2% | +6.1% | +8.6% | |
| Per share and net cash | ||||||||||
| calc | −221.8 | −166.8 | −140.9 | −117.4 | −186.0 | −334.9 | −323.6 | −339.3 | −347.4 | −387.9 |
| 35.0 | 35.3 | 35.6 | 35.4 | 34.6 | 35.1 | 35.1 | 35.1 | 35.1 | 35.5 | |
| calc | 16.89 | 19.21 | 16.90 | 18.26 | 18.61 | 18.90 | 15.33 | 17.19 | 18.22 | 19.60 |
Lines marked calc are worked out here from filed figures; point at one for how.