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 | 1,187.7 | 1,309.6 | 1,532.0 | 1,205.7 | 800.0 | 840.4 | 1,099.2 | 1,059.3 | 1,048.7 | 1,143.3 |
| Growth | +10.3% | +17.0% | −21.3% | −33.6% | +5.0% | +30.8% | −3.6% | −1.0% | +9.0% | |
| Operating income | −2.5 | 70.2 | 85.8 | 56.6 | 29.1 | 65.4 | 72.2 | 76.8 | 142.3 | 161.6 |
| Net income | −40.1 | 539.8 | 19.6 | 38.3 | 177.6 | 177.9 | 205.1 | 22.2 | 72.9 | 40.5 |
| Growth | −96.4% | +95.4% | +363.7% | +0.2% | +15.3% | −89.2% | +228.4% | −44.4% | ||
| EPS, diluted | −1.86 | 24.76 | 0.94 | 1.85 | 8.64 | 8.57 | 9.83 | 1.05 | 3.45 | 1.91 |
| Growth | −96.2% | +96.8% | +367.0% | −0.8% | +14.7% | −89.3% | +228.6% | −44.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.3% | 29.4% | 27.3% | 33.5% | 35.7% | 39.0% | 38.5% | 40.3% | 42.4% | 42.6% |
| Operating margin | −0.2% | 5.4% | 5.6% | 4.7% | 3.6% | 7.8% | 6.6% | 7.3% | 13.6% | 14.1% |
| Net margin | −3.4% | 41.2% | 1.3% | 3.2% | 22.2% | 21.2% | 18.7% | 2.1% | 7.0% | 3.5% |
| Free cash flow margin | 2.4% | 0.4% | 11.5% | 9.1% | 3.6% | 13.0% | 7.0% | 16.5% | 12.8% | 13.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 64.5 | 35.2 | 212.8 | 130.8 | 42.1 | 124.1 | 106.1 | 208.4 | 162.9 | 201.2 |
| Capital expenditure | −35.8 | −30.3 | −36.1 | −21.6 | −13.4 | −14.9 | −29.4 | −33.9 | −29.1 | −42.0 |
| Free cash flow | 28.7 | 4.9 | 176.7 | 109.2 | 28.7 | 109.2 | 76.7 | 174.5 | 133.8 | 159.2 |
| Growth | −82.9% | +3,506.1% | −38.2% | −73.7% | +280.5% | −29.8% | +127.5% | −23.3% | +19.0% | |
| Buybacks | −30.4 | −11.5 | −50.0 | −15.0 | −5.3 | 0.0 | n/a | n/a | n/a | n/a |
| Dividends paid | −18.1 | −19.0 | −20.3 | −20.9 | −21.7 | −22.4 | −23.4 | −24.3 | −25.3 | −26.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 111.5 | 189.3 | 129.6 | 121.2 | 229.5 | 338.1 | 334.4 | 369.8 | 236.3 | 114.7 |
| Total debt | 425.0 | 618.5 | 464.9 | 629.3 | 491.3 | 976.6 | 790.7 | 646.8 | 640.1 | 655.3 |
| Net cash (debt) | −313.5 | −429.2 | −335.3 | −508.1 | −261.8 | −638.5 | −456.3 | −277.0 | −403.8 | −540.6 |
| Shareholders’ equity | 358.5 | 902.8 | 857.7 | 896.6 | 1,081.4 | 1,270.3 | 1,395.1 | 1,409.7 | 1,428.6 | 1,543.9 |
| Debt to equity | 1.19 | 0.69 | 0.54 | 0.70 | 0.45 | 0.77 | 0.57 | 0.46 | 0.45 | 0.42 |
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 | ||||||||||
| 111.5 | 189.3 | 129.6 | 121.2 | 229.5 | 338.1 | 334.4 | 369.8 | 236.3 | 114.7 | |
| 175.4 | 204.1 | 174.2 | 157.1 | 139.1 | 135.9 | 151.9 | 142.6 | 138.8 | 153.8 | |
| 215.4 | 296.9 | 234.3 | 218.8 | 195.0 | 184.3 | 185.2 | 193.8 | 193.2 | 221.5 | |
| 201.5 | 324.1 | 322.1 | 485.3 | 605.1 | 948.0 | 863.8 | 808.4 | 896.2 | 1,064.8 | |
| 1,546.4 | 1,886.1 | 1,715.8 | 2,035.1 | 2,083.6 | 2,974.6 | 2,647.8 | 2,499.5 | 2,491.5 | 2,663.0 | |
| Growth | +22.0% | −9.0% | +18.6% | +2.4% | +42.8% | −11.0% | −5.6% | −0.3% | +6.9% | |
| Liabilities | ||||||||||
| 0.2 | 0.2 | 2.4 | 4.1 | 3.8 | 12.7 | 15.6 | 8.1 | 16.0 | 0.2 | |
| 424.8 | 618.3 | 462.5 | 625.2 | 487.5 | 963.9 | 775.1 | 638.7 | 624.1 | 655.1 | |
| calc | 425.0 | 618.5 | 464.9 | 629.3 | 491.3 | 976.6 | 790.7 | 646.8 | 640.1 | 655.3 |
| 1,187.9 | 983.3 | 858.1 | 1,120.2 | 956.7 | 1,654.2 | 1,234.8 | 1,071.9 | 1,062.9 | 1,119.1 | |
| Equity | ||||||||||
| 84.0 | 604.4 | 603.3 | 632.2 | 794.8 | 953.1 | 1,130.2 | 1,128.0 | 1,175.6 | 1,189.7 | |
| 358.5 | 902.8 | 857.7 | 896.6 | 1,081.4 | 1,270.3 | 1,395.1 | 1,409.7 | 1,428.6 | 1,543.9 | |
| Growth | +151.8% | −5.0% | +4.5% | +20.6% | +17.5% | +9.8% | +1.0% | +1.3% | +8.1% | |
| Per share and net cash | ||||||||||
| calc | −313.5 | −429.2 | −335.3 | −508.1 | −261.8 | −638.5 | −456.3 | −277.0 | −403.8 | −540.6 |
| 21.4 | 21.6 | 20.8 | 20.8 | 20.8 | 20.9 | 21.0 | 21.1 | 21.2 | 21.2 | |
| calc | 16.74 | 41.81 | 41.27 | 43.11 | 52.10 | 60.64 | 66.33 | 66.85 | 67.42 | 72.66 |
Lines marked calc are worked out here from filed figures; point at one for how.