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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 33.3% | 29.4% | 27.3% | 33.5% | 35.7% | 39.0% | 38.5% | 40.3% | 42.4% | 42.6% | |
| −0.2% | 5.4% | 5.6% | 4.7% | 3.6% | 7.8% | 6.6% | 7.3% | 13.6% | 14.1% | |
| −5.8% | 41.7% | 1.0% | 0.4% | −2.9% | 7.9% | 2.6% | 3.6% | 9.0% | 5.0% | |
| −3.4% | 41.2% | 1.3% | 3.2% | 22.2% | 21.2% | 18.7% | 2.1% | 7.0% | 3.5% | |
| 2.4% | 0.4% | 11.5% | 9.1% | 3.6% | 13.0% | 7.0% | 16.5% | 12.8% | 13.9% | |
| Spending | ||||||||||
| 2.4% | 1.9% | 1.5% | 1.7% | 1.2% | 1.2% | 0.9% | 0.9% | 1.0% | 1.2% | |
| 25.5% | 22.8% | 20.3% | 26.1% | 28.8% | 31.0% | 25.7% | 26.8% | 28.3% | 28.3% | |
| 3.0% | 2.3% | 2.4% | 1.8% | 1.7% | 1.8% | 2.7% | 3.2% | 2.8% | 3.7% | |
| n/a | 5.1% | 131.1% | −81.4% | n/a | 13.2% | 86.2% | 81.7% | 22.8% | 29.7% | |
| Returns | ||||||||||
| −11.2% | 59.8% | 2.3% | 4.3% | 16.4% | 14.0% | 14.7% | 1.6% | 5.1% | 2.6% | |
| −2.6% | 28.6% | 1.1% | 1.9% | 8.5% | 6.0% | 7.7% | 0.9% | 2.9% | 1.5% | |
| Balance and payout | ||||||||||
| 1.19 | 0.69 | 0.54 | 0.70 | 0.45 | 0.77 | 0.57 | 0.46 | 0.45 | 0.42 | |
| 76.8% | 52.1% | 50.0% | 55.0% | 45.9% | 55.6% | 46.6% | 42.9% | 42.7% | 42.0% | |
| n/a | 3.5% | 103.6% | 54.6% | 12.2% | 12.6% | 11.4% | 109.5% | 34.7% | 64.7% | |
| 169.0% | 622.4% | 39.8% | 32.9% | 94.1% | 20.5% | 30.5% | 13.9% | 18.9% | 16.5% | |