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.
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,750.6 | 2,508.8 | 2,499.2 | 2,368.8 | 1,846.4 | 2,173.6 | 2,254.2 | 1,906.2 | 1,567.4 | 1,616.0 |
| Growth | −8.8% | −0.4% | −5.2% | −22.1% | +17.7% | +3.7% | −15.4% | −17.8% | +3.1% | |
| Operating income | −17.0 | 77.6 | 73.9 | 66.2 | −174.9 | 68.4 | 72.2 | −23.9 | −92.8 | −46.6 |
| Net income | −15.3 | 55.5 | 65.8 | 63.1 | −141.8 | 61.6 | 62.3 | −14.2 | −125.7 | −48.0 |
| Growth | +18.6% | −4.1% | −324.9% | +1.0% | −122.8% | |||||
| EPS, diluted | −0.37 | 1.34 | 1.63 | 1.61 | −4.01 | 1.74 | 1.86 | −0.45 | −4.17 | −1.61 |
| Growth | +21.6% | −1.2% | −349.1% | +6.9% | −124.2% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.7% | 25.3% | 26.2% | 26.2% | 23.9% | 25.8% | 26.7% | 26.5% | 25.9% | 22.8% |
| Operating margin | −0.6% | 3.1% | 3.0% | 2.8% | −9.5% | 3.1% | 3.2% | −1.3% | −5.9% | −2.9% |
| Net margin | −0.6% | 2.2% | 2.6% | 2.7% | −7.7% | 2.8% | 2.8% | −0.7% | −8.0% | −3.0% |
| Free cash flow margin | 8.4% | 3.1% | 4.3% | 2.8% | 6.8% | −0.7% | 4.0% | 0.2% | −2.6% | −4.6% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 260.7 | 100.1 | 125.7 | 93.5 | 152.5 | 20.4 | 120.5 | 34.8 | −17.1 | −58.0 |
| Capital expenditure | −29.0 | −22.0 | −17.1 | −28.1 | −27.1 | −35.0 | −30.6 | −31.3 | −24.2 | −15.7 |
| Free cash flow | 231.7 | 78.2 | 108.6 | 65.4 | 125.5 | −14.6 | 89.9 | 3.5 | −41.2 | −73.7 |
| Growth | −66.3% | +39.0% | −39.8% | +91.8% | −111.6% | −96.1% | −1,284.8% | |||
| Buybacks | −5.7 | −36.7 | −34.8 | −38.8 | −52.3 | −16.7 | −60.9 | −34.2 | −21.3 | 0.0 |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.0 | 28.8 | 47.0 | 37.6 | 62.5 | 49.9 | 72.1 | 61.9 | 22.5 | 24.5 |
| Total debt | 137.6 | 116.5 | 80.0 | 37.1 | 0.0 | 0.0 | n/a | 0.0 | 7.6 | 65.8 |
| Net cash (debt) | −102.7 | −87.7 | −33.0 | 0.5 | 62.5 | 49.9 | n/a | 61.9 | 14.9 | −41.3 |
| Shareholders’ equity | 525.2 | 554.8 | 591.4 | 626.0 | 437.2 | 493.1 | 496.3 | 457.9 | 315.4 | 274.6 |
| Debt to equity | 0.26 | 0.21 | 0.14 | 0.06 | 0.00 | 0.00 | n/a | 0.00 | 0.02 | 0.24 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jan 2017 | FY2017 31 Dec 2017 | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2020 27 Dec 2020 | FY2021 26 Dec 2021 | FY2022 25 Dec 2022 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 35.0 | 28.8 | 47.0 | 37.6 | 62.5 | 49.9 | 72.1 | 61.9 | 22.5 | 24.5 | |
| 352.6 | 374.3 | 355.4 | 342.3 | 278.3 | 353.9 | 314.3 | 252.5 | 214.7 | 241.2 | |
| 64.0 | 60.2 | 57.7 | 66.2 | 71.7 | 88.1 | 95.8 | 104.9 | 89.6 | 73.1 | |
| 224.2 | 226.7 | 237.3 | 237.5 | 94.9 | 94.5 | 93.8 | 84.1 | 24.5 | 42.5 | |
| 1,130.4 | 1,109.0 | 1,114.8 | 1,136.2 | 980.6 | 1,033.2 | 1,019.4 | 899.4 | 675.4 | 638.7 | |
| Growth | −1.9% | +0.5% | +1.9% | −13.7% | +5.4% | −1.3% | −11.8% | −24.9% | −5.4% | |
| Liabilities | ||||||||||
| 2.3 | n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 135.4 | 116.5 | 80.0 | 37.1 | 0.0 | 0.0 | n/a | 0.0 | 7.6 | 65.8 | |
| calc | 137.6 | 116.5 | 80.0 | 37.1 | 0.0 | 0.0 | n/a | 0.0 | 7.6 | 65.8 |
| 605.3 | 554.2 | 523.4 | 510.2 | 543.4 | 540.2 | 523.1 | 441.5 | 360.0 | 364.1 | |
| Equity | ||||||||||
| 536.6 | 561.7 | 606.1 | 639.2 | 452.0 | 508.8 | 516.3 | 478.6 | 337.6 | 296.2 | |
| 525.2 | 554.8 | 591.4 | 626.0 | 437.2 | 493.1 | 496.3 | 457.9 | 315.4 | 274.6 | |
| Growth | +5.6% | +6.6% | +5.8% | −30.2% | +12.8% | +0.7% | −7.7% | −31.1% | −12.9% | |
| Per share and net cash | ||||||||||
| calc | −102.7 | −87.7 | −33.0 | 0.5 | 62.5 | 49.9 | n/a | 61.9 | 14.9 | −41.3 |
| 42.2 | 41.1 | 40.1 | 38.6 | 35.5 | 34.9 | 32.7 | 31.2 | 29.6 | 30.0 | |
| calc | 12.45 | 13.50 | 14.77 | 16.22 | 12.32 | 14.14 | 15.16 | 14.65 | 10.66 | 9.16 |
Lines marked calc are worked out here from filed figures; point at one for how.