Closing prices at the end of each trading day, from 15 Dec 2017. 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 | 1,350.0 | 1,596.5 | 1,700.8 | 1,842.4 | 1,435.4 | 2,499.0 | 2,304.5 | 2,072.8 | 2,273.0 | 2,770.3 |
| Growth | +18.3% | +6.5% | +8.3% | −22.1% | +74.1% | −7.8% | −10.1% | +9.7% | +21.9% | |
| Operating income | 167.4 | 199.8 | 332.6 | 246.2 | 184.0 | 1,254.6 | 185.6 | 125.2 | 163.0 | 234.0 |
| Net income | 168.4 | 144.5 | 106.7 | 117.3 | 109.3 | 978.1 | 112.5 | 62.4 | 85.5 | 126.2 |
| Growth | −14.2% | −26.1% | +9.9% | −6.8% | +795.1% | −88.5% | −44.6% | +37.1% | +47.6% | |
| EPS, diluted | n/a | 0.85 | 0.64 | 0.58 | 0.39 | 3.80 | 0.45 | 0.24 | 0.34 | 0.68 |
| Growth | −24.7% | −9.4% | −32.8% | +874.4% | −88.2% | −46.7% | +41.7% | +100.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.4% | 12.5% | 19.6% | 13.4% | 12.8% | 50.2% | 8.1% | 6.0% | 7.2% | 8.4% |
| Net margin | 12.5% | 9.1% | 6.3% | 6.4% | 7.6% | 39.1% | 4.9% | 3.0% | 3.8% | 4.6% |
| Free cash flow margin | −49.7% | 52.3% | −20.8% | 51.7% | −55.5% | −2.7% | 49.2% | −15.5% | −1.8% | 5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −644.2 | 853.6 | −332.4 | 986.8 | −777.7 | −48.7 | 1,196.3 | −266.0 | −9.9 | 172.0 |
| Capital expenditure | −27.3 | −19.1 | −21.0 | −34.5 | −19.6 | −19.7 | −62.2 | −55.4 | −31.5 | −29.4 |
| Free cash flow | −671.4 | 834.6 | −353.4 | 952.2 | −797.3 | −68.4 | 1,134.2 | −321.3 | −41.4 | 142.6 |
| Growth | −142.3% | −183.7% | −128.3% | |||||||
| Buybacks | n/a | 0.0 | −0.5 | −37.4 | −6.4 | −290.5 | −294.8 | −37.4 | −212.6 | −127.1 |
| Dividends paid | n/a | −101.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 117.6 | 121.0 | 122.5 | 163.6 | 191.4 | 191.3 | 233.0 | 164.9 | 197.7 | 229.1 |
| Total debt | n/a | 670.7 | 537.9 | 589.3 | 680.4 | 545.2 | 547.8 | 547.3 | 670.7 | 671.7 |
| Net cash (debt) | n/a | −549.7 | −415.5 | −425.7 | −488.9 | −353.9 | −314.8 | −382.4 | −473.0 | −442.6 |
| Shareholders’ equity | 983.8 | 260.4 | 567.6 | 599.7 | 655.0 | 1,277.9 | 1,181.3 | 1,252.9 | 1,205.5 | 1,461.6 |
| Debt to equity | n/a | 2.58 | 0.95 | 0.98 | 1.04 | 0.43 | 0.46 | 0.44 | 0.56 | 0.46 |
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 | ||||||||||
| −644.2 | 853.6 | −332.4 | 986.8 | −777.7 | −48.7 | 1,196.3 | −266.0 | −9.9 | 172.0 | |
| Growth | −138.9% | −178.8% | −122.2% | |||||||
| Investment | ||||||||||
| −27.3 | −19.1 | −21.0 | −34.5 | −19.6 | −19.7 | −62.2 | −55.4 | −31.5 | −29.4 | |
| calc | −671.4 | 834.6 | −353.4 | 952.2 | −797.3 | −68.4 | 1,134.2 | −321.3 | −41.4 | 142.6 |
| Growth | −142.3% | −183.7% | −128.3% | |||||||
| calc | n/a | 6.03 | −2.16 | 5.15 | −4.44 | −0.35 | 4.63 | −1.82 | −0.23 | 0.56 |
| −34.4 | 0.4 | 7.7 | −56.8 | −3.6 | 453.1 | 308.6 | −49.7 | −33.4 | −198.1 | |
| Financing | ||||||||||
| 636.0 | −798.2 | 338.7 | −895.5 | 817.8 | −396.3 | −1,458.5 | 261.5 | 89.5 | −44.8 | |
| n/a | −101.7 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| n/a | 0.0 | −0.5 | −37.4 | −6.4 | −290.5 | −294.8 | −37.4 | −212.6 | −127.1 | |
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.