Closing prices at the end of each trading day, from 24 Feb 2026. 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 | 2,859.7 | 3,364.7 | 4,408.4 | 4,501.6 | 3,466.6 | 5,675.3 | 6,323.6 | 5,108.7 | 4,598.7 | 4,571.3 |
| Growth | +17.7% | +31.0% | +2.1% | −23.0% | +63.7% | +11.4% | −19.2% | −10.0% | −0.6% | |
| Operating income | 122.1 | 101.1 | 139.2 | 210.8 | 64.6 | 545.2 | 578.7 | 228.1 | 31.5 | −30.8 |
| Net income | 18.7 | 17.1 | 106.0 | 82.4 | −65.8 | 294.3 | 391.0 | 145.7 | −8.6 | −56.4 |
| Growth | −8.6% | +519.9% | −22.3% | −179.9% | +32.9% | −62.7% | −105.9% | |||
| EPS, diluted | 0.54 | 0.46 | 2.81 | 2.17 | −1.73 | 7.56 | 10.21 | 4.10 | −0.26 | −1.76 |
| Growth | −14.8% | +510.9% | −22.8% | −179.7% | +35.1% | −59.8% | −106.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.0% | 17.3% | 17.2% | 18.4% | 17.9% | 20.2% | 20.7% | 20.0% | 18.1% | 17.1% |
| Operating margin | 4.3% | 3.0% | 3.2% | 4.7% | 1.9% | 9.6% | 9.2% | 4.5% | 0.7% | −0.7% |
| Net margin | 0.7% | 0.5% | 2.4% | 1.8% | −1.9% | 5.2% | 6.2% | 2.9% | −0.2% | −1.2% |
| Free cash flow margin | 0.1% | −0.8% | 0.4% | 3.3% | 7.3% | −0.4% | 6.3% | 4.8% | 2.3% | 0.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 24.8 | −2.5 | 57.4 | 193.1 | 277.9 | 35.0 | 501.2 | 365.1 | 204.9 | 87.0 |
| Capital expenditure | −23.0 | −25.1 | −38.4 | −45.8 | −26.0 | −59.3 | −105.1 | −121.9 | −99.6 | −51.5 |
| Free cash flow | 1.8 | −27.6 | 19.0 | 147.3 | 251.9 | −24.3 | 396.1 | 243.2 | 105.3 | 35.5 |
| Growth | −1,633.3% | +675.3% | +71.0% | −109.6% | −38.6% | −56.7% | −66.3% | |||
| Buybacks | n/a | n/a | n/a | n/a | n/a | −1.8 | −50.0 | −113.9 | −51.0 | 0.0 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | −6.4 | −19.9 | −24.8 | −24.8 | −24.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 80.7 | 77.4 | 23.2 | 11.0 | 61.4 | 51.2 | 39.2 | 54.3 | 27.7 | 26.9 |
| Total debt | 963.5 | 1,045.7 | 1,153.3 | 981.8 | 740.0 | 639.3 | 5.8 | 8.2 | 0.7 | 1.9 |
| Net cash (debt) | −882.8 | −968.3 | −1,130.1 | −970.8 | −678.6 | −588.1 | 33.4 | 46.1 | 27.0 | 25.0 |
| Shareholders’ equity | −50.8 | −10.0 | 73.2 | 172.6 | 138.8 | 537.2 | 885.1 | 905.9 | 815.3 | 753.1 |
| Debt to equity | n/a | n/a | 15.76 | 5.69 | 5.33 | 1.19 | 0.01 | 0.01 | 0.00 | 0.00 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 2,859.7 | 3,364.7 | 4,408.4 | 4,501.6 | 3,466.6 | 5,675.3 | 6,323.6 | 5,108.7 | 4,598.7 | 4,571.3 | |
| Growth | +17.7% | +31.0% | +2.1% | −23.0% | +63.7% | +11.4% | −19.2% | −10.0% | −0.6% | |
| 2,289.1 | 2,782.2 | 3,650.3 | 3,673.7 | 2,845.5 | 4,528.5 | 5,013.5 | 4,087.1 | 3,764.5 | 3,789.1 | |
| 570.6 | 582.5 | 758.1 | 827.9 | 621.1 | 1,146.8 | 1,310.1 | 1,021.6 | 834.2 | 782.2 | |
| Growth | +2.1% | +30.1% | +9.2% | −25.0% | +84.6% | +14.2% | −22.0% | −18.3% | −6.2% | |
| 447.5 | 481.4 | 614.7 | 636.8 | 554.3 | 711.2 | 735.2 | 793.5 | 801.2 | 809.6 | |
| 122.1 | 101.1 | 139.2 | 210.8 | 64.6 | 545.2 | 578.7 | 228.1 | 31.5 | −30.8 | |
| Growth | −17.2% | +37.7% | +51.4% | −69.4% | +744.0% | +6.1% | −60.6% | −86.2% | −197.8% | |
| 26.1 | 16.7 | 116.7 | 115.2 | −90.1 | 389.1 | 522.9 | 193.7 | −7.4 | −71.2 | |
| 7.2 | −1.3 | 10.3 | 32.5 | −24.8 | 93.7 | 131.4 | 47.3 | −0.1 | −16.1 | |
| 18.7 | 17.1 | 106.0 | 82.4 | −65.8 | 294.3 | 391.0 | 145.7 | −8.6 | −56.4 | |
| Growth | −8.6% | +519.9% | −22.3% | −179.9% | +32.9% | −62.7% | −105.9% | |||
| Per share | ||||||||||
| 0.55 | 0.46 | 2.84 | 2.19 | −1.73 | 7.67 | 10.41 | 4.17 | −0.26 | −1.76 | |
| 0.54 | 0.46 | 2.81 | 2.17 | −1.73 | 7.56 | 10.21 | 4.10 | −0.26 | −1.76 | |
| Growth | −14.8% | +510.9% | −22.8% | −179.7% | +35.1% | −59.8% | −106.3% | |||
| 34.3 | 37.2 | 37.3 | 37.7 | 38.0 | 38.4 | 37.6 | 35.0 | 33.2 | 32.1 | |
| 34.4 | 37.3 | 37.7 | 38.0 | 38.0 | 38.9 | 38.3 | 35.6 | 33.2 | 32.1 | |
| Growth | +8.4% | +1.0% | +0.8% | +0.2% | +2.3% | −1.6% | −7.1% | −6.7% | −3.2% | |