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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 80.7 | 77.4 | 23.2 | 11.0 | 61.4 | 51.2 | 39.2 | 54.3 | 27.7 | 26.9 | |
| 563.4 | 616.5 | 806.3 | 742.9 | 604.5 | 832.1 | 798.5 | 782.5 | 684.6 | 648.3 | |
| 388.2 | 422.9 | 489.0 | 439.7 | 421.8 | 388.3 | 458.4 | 589.6 | 636.7 | 609.8 | |
| 103.2 | 115.3 | 120.3 | 120.3 | 120.3 | 124.1 | 129.2 | 157.8 | 161.8 | 161.5 | |
| 1,558.7 | 1,711.9 | 2,086.3 | 2,021.5 | 1,802.1 | 2,365.6 | 2,334.3 | 2,569.6 | 2,439.5 | 2,404.7 | |
| Growth | +9.8% | +21.9% | −3.1% | −10.9% | +31.3% | −1.3% | +10.1% | −5.1% | −1.4% | |
| Liabilities | ||||||||||
| 19.2 | 21.3 | 27.3 | 49.2 | 13.8 | 28.8 | 5.8 | 8.2 | 0.7 | 1.9 | |
| 944.3 | 1,024.4 | 1,126.0 | 932.6 | 726.2 | 610.5 | n/a | n/a | n/a | n/a | |
| calc | 963.5 | 1,045.7 | 1,153.3 | 981.8 | 740.0 | 639.3 | 5.8 | 8.2 | 0.7 | 1.9 |
| 1,608.0 | 1,719.3 | 2,010.4 | 1,842.9 | 1,657.0 | 1,821.0 | 1,441.3 | 1,655.1 | 1,615.0 | 1,641.1 | |
| Equity | ||||||||||
| −112.2 | −95.1 | 14.2 | 99.6 | 33.8 | 321.7 | 692.5 | 813.2 | 779.6 | 698.8 | |
| −50.8 | −10.0 | 73.2 | 172.6 | 138.8 | 537.2 | 885.1 | 905.9 | 815.3 | 753.1 | |
| Growth | +135.8% | −19.6% | +287.0% | +64.8% | +2.4% | −10.0% | −7.6% | |||
| Per share and net cash | ||||||||||
| calc | −882.8 | −968.3 | −1,130.1 | −970.8 | −678.6 | −588.1 | 33.4 | 46.1 | 27.0 | 25.0 |
| 37.1 | 37.2 | 37.5 | 37.8 | 38.1 | 38.4 | 37.0 | 34.0 | 31.9 | 51.5 | |
| calc | −1.37 | −0.27 | 1.95 | 4.57 | 3.64 | 13.99 | 23.93 | 26.63 | 25.60 | 14.63 |
Lines marked calc are worked out here from filed figures; point at one for how.