Closing prices at the end of each trading day, from 13 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 | 1,344.3 | 1,263.3 | 1,372.3 | 1,398.2 | 431.8 | 1,503.7 | 1,731.2 | 1,726.6 | 1,725.3 | 1,662.6 |
| Growth | −6.0% | +8.6% | +1.9% | −69.1% | +248.3% | +15.1% | −0.3% | −0.1% | −3.6% | |
| Operating income | 59.6 | −201.4 | 151.7 | 213.2 | −241.7 | 432.0 | 507.5 | 459.8 | 463.3 | 365.4 |
| Net income | −12.5 | −202.4 | 44.8 | 89.5 | −312.3 | 256.5 | 291.2 | 234.2 | 227.5 | 168.4 |
| Growth | +99.8% | −449.1% | +13.5% | −19.6% | −2.9% | −26.0% | ||||
| EPS, diluted | −0.15 | −2.36 | 0.52 | 1.10 | −3.99 | 3.22 | 4.14 | 3.63 | 3.79 | 3.06 |
| Growth | +111.5% | −462.7% | +28.6% | −12.3% | +4.4% | −19.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 4.4% | −15.9% | 11.1% | 15.2% | −56.0% | 28.7% | 29.3% | 26.6% | 26.9% | 22.0% |
| Net margin | −0.9% | −16.0% | 3.3% | 6.4% | −72.3% | 17.1% | 16.8% | 13.6% | 13.2% | 10.1% |
| Free cash flow margin | 8.9% | 1.6% | 8.3% | 11.0% | −53.2% | 24.9% | 21.0% | 11.6% | 13.4% | 9.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 280.4 | 192.5 | 293.9 | 348.4 | −120.7 | 503.0 | 564.6 | 504.9 | 480.1 | 380.1 |
| Capital expenditure | −160.5 | −172.5 | −179.8 | −195.2 | −109.2 | −128.9 | −200.7 | −304.8 | −248.4 | −217.5 |
| Free cash flow | 119.9 | 19.9 | 114.2 | 153.2 | −229.9 | 374.2 | 363.9 | 200.1 | 231.7 | 162.6 |
| Growth | −83.4% | +472.5% | +34.2% | −250.1% | −2.7% | −45.0% | +15.8% | −29.8% | ||
| Buybacks | n/a | n/a | −98.0 | −150.0 | −12.4 | −215.7 | −693.6 | −17.9 | −482.9 | −160.4 |
| Dividends paid | −65.3 | −1.5 | −0.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 69.0 | 33.2 | 34.1 | 39.9 | 433.9 | 443.7 | 79.2 | 246.9 | 115.9 | 99.8 |
| Total debt | 1,582.8 | 1,542.3 | 1,540.2 | 1,548.1 | 2,192.6 | 2,116.8 | 2,111.1 | 2,105.2 | 2,244.2 | 2,233.1 |
| Net cash (debt) | −1,513.8 | −1,509.1 | −1,506.1 | −1,508.2 | −1,758.7 | −1,673.1 | −2,031.9 | −1,858.3 | −2,128.3 | −2,133.4 |
| Shareholders’ equity | 461.2 | 287.5 | 265.2 | 210.9 | −105.8 | −33.9 | −437.7 | −208.2 | −461.5 | −435.8 |
| Debt to equity | 3.43 | 5.37 | 5.81 | 7.34 | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 69.0 | 33.2 | 34.1 | 39.9 | 433.9 | 443.7 | 79.2 | 246.9 | 115.9 | 99.8 | |
| 36.7 | 38.4 | 58.0 | 49.7 | 30.4 | 76.9 | 71.1 | 73.8 | 79.4 | 77.3 | |
| 28.7 | 30.9 | 35.8 | 33.2 | 30.7 | 29.5 | 55.2 | 49.2 | 45.8 | 51.6 | |
| 1,666.8 | 1,675.2 | 1,692.0 | 1,733.5 | 1,661.0 | 1,645.2 | 1,706.7 | 1,841.9 | 1,887.3 | 1,917.3 | |
| 335.6 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | 66.3 | |
| 2,378.8 | 2,085.8 | 2,115.6 | 2,300.5 | 2,566.4 | 2,610.3 | 2,325.8 | 2,625.0 | 2,573.6 | 2,616.3 | |
| Growth | −12.3% | +1.4% | +8.7% | +11.6% | +1.7% | −10.9% | +12.9% | −2.0% | +1.7% | |
| Liabilities | ||||||||||
| 51.7 | 38.7 | 45.5 | 65.5 | 15.5 | 12.0 | 12.0 | 12.0 | 15.4 | 15.4 | |
| 1,531.1 | 1,503.6 | 1,494.7 | 1,482.6 | 2,177.1 | 2,104.8 | 2,099.1 | 2,093.2 | 2,228.7 | 2,217.7 | |
| calc | 1,582.8 | 1,542.3 | 1,540.2 | 1,548.1 | 2,192.6 | 2,116.8 | 2,111.1 | 2,105.2 | 2,244.2 | 2,233.1 |
| 1,917.6 | 1,798.3 | 1,850.4 | 2,089.6 | 2,672.2 | 2,644.2 | 2,763.5 | 2,833.3 | 3,035.1 | 3,052.1 | |
| Equity | ||||||||||
| 7.5 | −194.8 | −149.0 | −59.5 | −371.8 | −115.3 | 175.9 | 410.1 | 637.6 | 805.9 | |
| 461.2 | 287.5 | 265.2 | 210.9 | −105.8 | −33.9 | −437.7 | −208.2 | −461.5 | −435.8 | |
| Growth | −37.7% | −7.7% | −20.5% | −150.2% | ||||||
| Per share and net cash | ||||||||||
| calc | −1,513.8 | −1,509.1 | −1,506.1 | −1,508.2 | −1,758.7 | −1,673.1 | −2,031.9 | −1,858.3 | −2,128.3 | −2,133.4 |
| 88.8 | 90.3 | 84.1 | 78.7 | 78.5 | 75.6 | 63.9 | 64.0 | 55.0 | 48.6 | |
| calc | 5.19 | 3.18 | 3.15 | 2.68 | −1.35 | −0.45 | −6.85 | −3.25 | −8.39 | −8.96 |
Lines marked calc are worked out here from filed figures; point at one for how.