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 | 729.0 | 1,595.2 | 1,721.0 | 1,222.4 | 598.3 | 864.9 | 1,601.8 | 1,617.5 | 1,415.0 | 1,626.6 |
| Growth | +118.8% | +7.9% | −29.0% | −51.1% | +44.6% | +85.2% | +1.0% | −12.5% | +15.0% | |
| Operating income | −238.9 | 226.2 | 210.0 | −114.3 | −309.6 | 16.3 | 287.9 | 245.0 | 97.5 | 44.7 |
| Net income | −141.2 | 162.5 | 175.4 | −87.1 | −212.2 | 7.2 | 218.4 | 195.1 | 91.4 | 32.1 |
| Growth | +7.9% | −149.7% | +2,925.7% | −10.6% | −53.1% | −64.9% | ||||
| EPS, diluted | −0.66 | 0.75 | 0.82 | −0.41 | −1.00 | 0.03 | 1.01 | 0.90 | 0.43 | 0.15 |
| Growth | +9.3% | −150.0% | +3,266.7% | −10.9% | −52.2% | −65.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −32.8% | 14.2% | 12.2% | −9.3% | −51.8% | 1.9% | 18.0% | 15.1% | 6.9% | 2.8% |
| Net margin | −19.4% | 10.2% | 10.2% | −7.1% | −35.5% | 0.8% | 13.6% | 12.1% | 6.5% | 2.0% |
| Free cash flow margin | 9.3% | 1.0% | 8.5% | −3.4% | 2.2% | −2.3% | 3.9% | 13.2% | 9.1% | 3.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 101.7 | 133.7 | 389.0 | 209.1 | 78.0 | 47.7 | 201.3 | 394.8 | 349.4 | 201.3 |
| Capital expenditure | −33.9 | −117.5 | −242.6 | −250.6 | −65.1 | −67.6 | −139.6 | −181.0 | −219.9 | −148.4 |
| Free cash flow | 67.8 | 16.2 | 146.4 | −41.5 | 12.9 | −19.9 | 61.7 | 213.8 | 129.5 | 52.9 |
| Growth | −76.1% | +804.0% | −128.3% | −254.5% | +246.3% | −39.4% | −59.1% | |||
| Buybacks | −3.3 | −26.8 | −43.0 | −7.4 | −0.8 | −0.6 | −0.9 | −21.1 | −9.9 | −2.9 |
| Dividends paid | −10.9 | −43.3 | −101.1 | −32.2 | n/a | n/a | −8.6 | −34.6 | −34.4 | −35.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 131.8 | 91.1 | 116.3 | 50.0 | 84.5 | 82.4 | 126.4 | 223.3 | 326.0 | 210.0 |
| Shareholders’ equity | 806.8 | 911.7 | 950.4 | 830.3 | 631.6 | 641.8 | 857.7 | 1,022.5 | 1,078.3 | 1,099.2 |
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 | ||||||||||
| 131.8 | 91.1 | 116.3 | 50.0 | 84.5 | 82.4 | 126.4 | 223.3 | 326.0 | 210.0 | |
| 169.2 | 377.9 | 323.5 | 242.6 | 161.8 | 258.6 | 416.6 | 324.9 | 276.6 | 327.7 | |
| 108.3 | 114.9 | 130.1 | 100.9 | 82.9 | 79.0 | 97.1 | 110.9 | 107.6 | 119.0 | |
| 498.0 | 443.9 | 518.0 | 516.7 | 264.4 | 254.4 | 333.1 | 435.1 | 513.5 | 531.6 | |
| 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 32.2 | 50.8 | 50.8 | 83.4 | |
| 1,035.5 | 1,147.2 | 1,199.6 | 1,053.2 | 790.5 | 864.4 | 1,129.0 | 1,286.8 | 1,386.5 | 1,468.4 | |
| Growth | +10.8% | +4.6% | −12.2% | −24.9% | +9.3% | +30.6% | +14.0% | +7.7% | +5.9% | |
| Liabilities | ||||||||||
| 228.7 | 235.5 | 249.2 | 222.9 | 158.9 | 222.6 | 271.3 | 264.3 | 308.2 | 369.2 | |
| Equity | ||||||||||
| 803.2 | 906.7 | 947.7 | 832.1 | 627.8 | 640.9 | 856.0 | 1,003.4 | 1,059.6 | 1,079.7 | |
| 806.8 | 911.7 | 950.4 | 830.3 | 631.6 | 641.8 | 857.7 | 1,022.5 | 1,078.3 | 1,099.2 | |
| Growth | +13.0% | +4.2% | −12.6% | −23.9% | +1.6% | +33.6% | +19.2% | +5.5% | +1.9% | |
| Per share and net cash | ||||||||||
| 217.5 | 216.5 | 214.5 | 214.4 | 215.0 | 215.6 | 216.6 | 215.0 | 214.9 | 220.6 | |
| calc | 3.71 | 4.21 | 4.43 | 3.87 | 2.94 | 2.98 | 3.96 | 4.76 | 5.02 | 4.98 |
Lines marked calc are worked out here from filed figures; point at one for how.