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 | 522.7 | 512.7 | 585.0 | 704.3 | 915.9 | 540.8 | 1,562.9 | 1,341.2 | 1,244.0 | 938.2 |
| Growth | −1.9% | +14.1% | +20.4% | +30.0% | −41.0% | +189.0% | −14.2% | −7.3% | −24.6% | |
| Operating income | 76.7 | −44.9 | 10.5 | 130.0 | 245.3 | −90.5 | 797.7 | 705.2 | 764.6 | 355.2 |
| Net income | −24.9 | −158.2 | −190.1 | −48.5 | 94.1 | −234.4 | 637.3 | 546.9 | 668.8 | 344.3 |
| Growth | −349.1% | −14.2% | +22.3% | −48.5% | ||||||
| EPS, diluted | −1.55 | −7.35 | −5.46 | −0.97 | 1.67 | −4.28 | 10.34 | 10.03 | 13.15 | 7.03 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.7% | −8.8% | 1.8% | 18.5% | 26.8% | −16.7% | 51.0% | 52.6% | 61.5% | 37.9% |
| Net margin | −4.8% | −30.9% | −32.5% | −6.9% | 10.3% | −43.4% | 40.8% | 40.8% | 53.8% | 36.7% |
| Free cash flow margin | 9.9% | −42.2% | 5.4% | 29.3% | 45.8% | 13.6% | n/a | n/a | n/a | −8.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 178.5 | 41.8 | 57.8 | 209.5 | 419.4 | 73.3 | 769.3 | 865.5 | 825.2 | 491.2 |
| Capital expenditure | −126.8 | −258.3 | −26.1 | −3.0 | 0.0 | 0.0 | n/a | n/a | n/a | −572.6 |
| Free cash flow | 51.7 | −216.5 | 31.7 | 206.5 | 419.4 | 73.3 | n/a | n/a | n/a | −81.4 |
| Growth | −519.0% | +550.8% | +103.1% | −82.5% | ||||||
| Buybacks | −16.5 | 0.0 | −23.2 | −0.0 | −13.1 | 0.0 | −161.4 | −489.7 | −335.6 | −0.3 |
| Dividends paid | −86.9 | −9.6 | −15.1 | −21.3 | −23.3 | −23.3 | −23.3 | −57.7 | −83.5 | −82.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 99.9 | 186.5 | 593.7 | 202.3 | 187.5 | 230.4 | 376.9 | 355.6 | 332.6 | 752.0 |
| Total debt | 1,882.7 | 2,050.1 | 1,489.9 | 1,234.8 | 1,143.9 | 901.7 | 295.6 | 1,160.2 | 788.7 | 600.1 |
| Net cash (debt) | −1,782.8 | −1,863.6 | −896.3 | −1,032.4 | −956.4 | −671.3 | 81.3 | −804.6 | −456.1 | 151.9 |
| Shareholders’ equity | 1,315.2 | 1,685.3 | 1,839.0 | 1,977.0 | 2,065.8 | 1,836.9 | 2,506.8 | 2,553.7 | 2,865.9 | 3,199.0 |
| Debt to equity | 1.43 | 1.22 | 0.81 | 0.62 | 0.55 | 0.49 | 0.12 | 0.45 | 0.28 | 0.19 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 14.7% | −8.8% | 1.8% | 18.5% | 26.8% | −16.7% | 51.0% | 52.6% | 61.5% | 37.9% | |
| −4.8% | −30.9% | −32.5% | −6.9% | 10.3% | −43.4% | 40.8% | 40.8% | 53.8% | 36.7% | |
| 9.9% | −42.2% | 5.4% | 29.3% | 45.8% | 13.6% | n/a | n/a | n/a | −8.7% | |
| Spending | ||||||||||
| 10.5% | 9.3% | 8.9% | 8.8% | 7.2% | 9.8% | 5.6% | 7.9% | 9.7% | 13.2% | |
| 24.3% | 50.4% | 4.5% | 0.4% | 0.0% | 0.0% | n/a | n/a | n/a | 61.0% | |
| Returns | ||||||||||
| −1.9% | −9.4% | −10.3% | −2.5% | 4.6% | −12.8% | 25.4% | 21.4% | 23.3% | 10.8% | |
| −0.8% | −3.5% | −4.0% | −0.9% | 1.8% | −4.7% | 14.0% | 12.9% | 17.4% | 8.8% | |
| Balance and payout | ||||||||||
| 1.43 | 1.22 | 0.81 | 0.62 | 0.55 | 0.49 | 0.12 | 0.45 | 0.28 | 0.19 | |
| 59.3% | 62.5% | 61.6% | 61.7% | 60.0% | 63.4% | 45.0% | 39.6% | 25.2% | 18.3% | |
| n/a | n/a | n/a | n/a | 24.8% | n/a | 3.7% | 10.5% | 12.5% | 24.0% | |
| 200.2% | n/a | 120.9% | 10.3% | 8.7% | 31.8% | n/a | n/a | n/a | n/a | |