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.
| 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 24.7% | 25.3% | 26.2% | 26.2% | 23.9% | 25.8% | 26.7% | 26.5% | 25.9% | 22.8% | |
| −0.6% | 3.1% | 3.0% | 2.8% | −9.5% | 3.1% | 3.2% | −1.3% | −5.9% | −2.9% | |
| −0.7% | 3.1% | 3.0% | 3.0% | −9.4% | 3.4% | 3.3% | −1.1% | −5.6% | −2.8% | |
| −0.6% | 2.2% | 2.6% | 2.7% | −7.7% | 2.8% | 2.8% | −0.7% | −8.0% | −3.0% | |
| 8.4% | 3.1% | 4.3% | 2.8% | 6.8% | −0.7% | 4.0% | 0.2% | −2.6% | −4.6% | |
| Spending | ||||||||||
| 19.9% | 20.4% | 21.6% | 21.8% | 22.1% | 21.4% | 22.2% | 25.9% | 26.2% | 23.0% | |
| 1.1% | 0.9% | 0.7% | 1.2% | 1.5% | 1.6% | 1.4% | 1.6% | 1.5% | 1.0% | |
| n/a | 28.5% | 13.1% | 10.0% | n/a | 16.5% | 15.2% | n/a | n/a | n/a | |
| Returns | ||||||||||
| −2.9% | 10.0% | 11.1% | 10.1% | −32.4% | 12.5% | 12.5% | −3.1% | −39.9% | −17.5% | |
| −1.3% | 5.0% | 5.9% | 5.6% | −14.5% | 6.0% | 6.1% | −1.6% | −18.6% | −7.5% | |
| Balance and payout | ||||||||||
| 0.26 | 0.21 | 0.14 | 0.06 | 0.00 | 0.00 | n/a | 0.00 | 0.02 | 0.24 | |
| 53.5% | 50.0% | 46.9% | 44.9% | 55.4% | 52.3% | 51.3% | 49.1% | 53.3% | 57.0% | |
| 2.5% | 46.9% | 32.0% | 59.4% | 41.7% | n/a | 67.8% | 982.7% | n/a | n/a | |