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 | 1,650.4 | 1,769.6 | 690.2 | 673.8 | 749.9 | 835.6 | 733.9 | 600.7 | 598.4 | 584.3 |
| Growth | +7.2% | −61.0% | −2.4% | +11.3% | +11.4% | −12.2% | −18.2% | −0.4% | −2.4% | |
| Operating income | −117.1 | −189.2 | −168.4 | −71.2 | 73.4 | 97.5 | −0.9 | −87.3 | −109.4 | −93.8 |
| Net income | −224.0 | −554.5 | −160.1 | −149.3 | −86.1 | 927.7 | −17.3 | −30.4 | −100.3 | 394.1 |
| Growth | −101.9% | |||||||||
| EPS, diluted | −5.83 | −14.30 | −4.13 | −3.83 | −2.19 | 23.49 | −0.50 | −0.89 | −3.13 | 13.96 |
| Growth | −102.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.9% | 46.3% | 58.1% | 63.8% | 71.0% | 75.5% | 73.9% | 75.7% | 72.3% | 77.5% |
| Operating margin | −7.1% | −10.7% | −24.4% | −10.6% | 9.8% | 11.7% | −0.1% | −14.5% | −18.3% | −16.1% |
| Net margin | −13.6% | −31.3% | −23.2% | −22.2% | −11.5% | 111.0% | −2.4% | −5.1% | −16.8% | 67.4% |
| Free cash flow margin | 8.2% | 6.2% | 8.5% | 29.0% | 11.9% | −8.3% | 3.2% | −4.8% | −8.2% | −0.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 239.6 | 187.7 | 84.0 | 210.6 | 95.2 | −62.3 | 32.2 | −25.6 | −48.0 | −4.8 |
| Capital expenditure | −105.1 | −78.7 | −25.2 | −15.1 | −6.3 | −6.7 | −8.5 | −3.2 | −1.3 | −0.6 |
| Free cash flow | 134.6 | 109.0 | 58.8 | 195.5 | 88.9 | −69.0 | 23.7 | −28.8 | −49.3 | −5.3 |
| Growth | −19.0% | −46.0% | +232.5% | −54.5% | −177.6% | −221.3% | ||||
| Buybacks | n/a | n/a | n/a | 0.0 | 0.0 | −17.4 | −82.1 | −6.6 | −40.9 | −54.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1,051.2 | 1,364.1 | 819.5 | 162.7 | 217.1 | 998.9 | 697.8 | 362.5 | 159.9 | 128.3 |
| Shareholders’ equity | 1,557.8 | 750.6 | 588.8 | 428.5 | 347.4 | 1,290.9 | 1,109.4 | 1,059.0 | 922.3 | 1,277.7 |
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 | ||||||||||
| 1,051.2 | 1,364.1 | 819.5 | 162.7 | 217.1 | 998.9 | 697.8 | 362.5 | 159.9 | 128.3 | |
| n/a | 250.5 | 264.4 | 126.1 | 87.5 | 82.6 | 67.5 | 71.6 | 53.8 | 43.3 | |
| n/a | 529.7 | 504.6 | 337.7 | 337.7 | 330.0 | 288.2 | 269.1 | 252.9 | 246.3 | |
| 68.3 | 71.6 | 47.6 | 47.4 | 48.4 | 48.8 | 47.4 | 47.2 | 46.9 | 10.3 | |
| n/a | 3,389.2 | 3,370.8 | 2,691.9 | 2,822.1 | 2,245.8 | 1,977.8 | 1,882.1 | 1,734.7 | 1,636.1 | |
| Growth | −0.5% | −20.1% | +4.8% | −20.4% | −11.9% | −4.8% | −7.8% | −5.7% | ||
| Liabilities | ||||||||||
| n/a | 1,572.0 | 1,817.9 | 1,384.9 | 1,790.1 | 953.6 | 867.1 | 822.8 | 812.0 | 358.0 | |
| Equity | ||||||||||
| n/a | −242.2 | −394.8 | −544.1 | −634.6 | 293.1 | 275.8 | 245.4 | 145.1 | 539.2 | |
| 1,557.8 | 750.6 | 588.8 | 428.5 | 347.4 | 1,290.9 | 1,109.4 | 1,059.0 | 922.3 | 1,277.7 | |
| Growth | −51.8% | −21.6% | −27.2% | −18.9% | +271.6% | −14.1% | −4.6% | −12.9% | +38.5% | |
| Per share and net cash | ||||||||||
| n/a | 38.9 | 39.2 | 39.3 | 39.3 | 38.2 | 33.7 | 33.0 | 30.1 | 26.1 | |
| calc | n/a | 19.30 | 15.01 | 10.91 | 8.84 | 33.77 | 32.88 | 32.04 | 30.68 | 49.01 |
Lines marked calc are worked out here from filed figures; point at one for how.