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 | 1,117.5 | 966.0 | 990.3 | 901.9 | 1,435.4 | 1,774.7 | 1,004.2 | 863.5 | 713.1 | 606.9 |
| Growth | −13.6% | +2.5% | −8.9% | +59.1% | +23.6% | −43.4% | −14.0% | −17.4% | −14.9% | |
| Operating income | −96.6 | −276.4 | −171.2 | −274.1 | 57.7 | 18.8 | −226.3 | −157.0 | −152.1 | −117.4 |
| Net income | −48.4 | −305.3 | −153.0 | −314.9 | 30.6 | −30.1 | −328.4 | −188.9 | −53.2 | −225.7 |
| Growth | −198.6% | |||||||||
| EPS, diluted | −0.10 | −0.55 | −0.27 | −0.53 | 0.05 | −0.05 | −0.46 | −0.25 | −0.08 | −0.30 |
| Growth | −200.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 28.7% | 36.8% | 30.6% | 33.9% |
| Operating margin | −8.6% | −28.6% | −17.3% | −30.4% | 4.0% | 1.1% | −22.5% | −18.2% | −21.3% | −19.3% |
| Net margin | −4.3% | −31.6% | −15.5% | −34.9% | 2.1% | −1.7% | −32.7% | −21.9% | −7.5% | −37.2% |
| Free cash flow margin | 1.2% | −14.3% | −13.8% | −20.5% | 0.4% | 0.3% | −11.9% | −5.2% | −29.2% | −31.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 32.0 | −92.1 | −109.1 | −172.5 | 39.5 | 38.3 | −95.2 | −28.2 | −183.5 | −178.5 |
| Capital expenditure | −18.5 | −46.5 | −27.9 | −12.7 | −33.7 | −32.2 | −24.6 | −16.3 | −25.0 | −12.3 |
| Free cash flow | 13.5 | −138.6 | −137.0 | −185.3 | 5.8 | 6.2 | −119.8 | −44.5 | −208.5 | −190.8 |
| Growth | −1,126.8% | +6.7% | −2,037.7% | |||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −90.2 | −47.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 168.7 | 91.5 | 96.5 | 85.5 | 72.2 | 134.7 | 153.2 | 95.9 | 426.6 | 364.4 |
| Total debt | 12.7 | 13.5 | 10.5 | 3.9 | 3.8 | 205.3 | 11.0 | 9.7 | 440.2 | 346.2 |
| Net cash (debt) | 156.0 | 78.0 | 86.0 | 81.5 | 68.4 | −70.6 | 142.2 | 86.2 | −13.6 | 18.2 |
| Shareholders’ equity | 2,046.4 | 1,843.6 | 1,791.3 | 1,614.8 | 1,671.6 | 1,685.1 | 1,561.6 | 1,389.2 | 1,365.4 | 1,268.0 |
| Debt to equity | 0.01 | 0.01 | 0.01 | 0.00 | 0.00 | 0.12 | 0.01 | 0.01 | 0.32 | 0.27 |
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 | ||||||||||
| 168.7 | 91.5 | 96.5 | 85.5 | 72.2 | 134.7 | 153.2 | 95.9 | 426.6 | 364.4 | |
| 220.3 | 165.5 | 143.9 | 134.6 | 286.3 | 259.6 | 127.3 | 123.4 | 118.0 | 90.3 | |
| 47.2 | 49.3 | 42.3 | 53.4 | 132.3 | 86.5 | 74.1 | 65.7 | 56.8 | 65.8 | |
| 122.8 | 146.6 | 144.7 | 127.1 | 140.6 | n/a | 82.9 | 75.4 | 70.1 | 73.9 | |
| 704.6 | 717.1 | 700.2 | 671.9 | 680.6 | 520.6 | 595.9 | 598.3 | 529.3 | 484.3 | |
| 2,766.6 | 2,590.0 | 2,451.1 | 2,309.3 | 2,473.1 | 2,399.7 | 2,167.3 | 2,011.7 | 2,200.2 | 1,931.9 | |
| Growth | −6.4% | −5.4% | −5.8% | +7.1% | −3.0% | −9.7% | −7.2% | +9.4% | −12.2% | |
| Liabilities | ||||||||||
| 12.0 | 11.9 | 5.9 | n/a | n/a | n/a | 1.7 | 2.0 | 437.2 | 344.0 | |
| 0.7 | 1.6 | 4.7 | 3.9 | 3.8 | 205.3 | 9.3 | 7.7 | 3.0 | 2.3 | |
| calc | 12.7 | 13.5 | 10.5 | 3.9 | 3.8 | 205.3 | 11.0 | 9.7 | 440.2 | 346.2 |
| 674.8 | 746.3 | 659.8 | 694.5 | 801.5 | 714.6 | 605.6 | 622.5 | 834.8 | 664.0 | |
| Equity | ||||||||||
| −730.0 | −1,048.9 | −1,197.1 | −1,511.1 | −1,481.8 | −1,512.0 | −1,822.9 | −2,011.8 | −2,065.0 | −2,290.7 | |
| 2,046.4 | 1,843.6 | 1,791.3 | 1,614.8 | 1,671.6 | 1,685.1 | 1,561.6 | 1,389.2 | 1,365.4 | 1,268.0 | |
| Growth | −9.9% | −2.8% | −9.9% | +3.5% | +0.8% | −7.3% | −11.0% | −1.7% | −7.1% | |
| Per share and net cash | ||||||||||
| calc | 156.0 | 78.0 | 86.0 | 81.5 | 68.4 | −70.6 | 142.2 | 86.2 | −13.6 | 18.2 |
| 558.2 | 559.5 | 615.6 | 669.8 | 670.0 | 681.5 | 772.7 | 697.0 | 671.6 | 759.1 | |
| calc | 3.67 | 3.30 | 2.91 | 2.41 | 2.49 | 2.47 | 2.02 | 1.99 | 2.03 | 1.67 |
Lines marked calc are worked out here from filed figures; point at one for how.