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 | 1,480.0 | 1,556.0 | 1,615.0 | 1,560.0 | 604.0 | 902.0 | 1,492.0 | 1,788.0 | 1,835.0 | 1,891.0 |
| Growth | +5.1% | +3.8% | −3.4% | −61.3% | +49.3% | +65.4% | +19.8% | +2.6% | +3.1% | |
| Operating income | 166.0 | 124.0 | 183.0 | 187.0 | −329.0 | −131.0 | 101.0 | 126.0 | 92.0 | 80.0 |
| Net income | 120.0 | −19.0 | 113.0 | 126.0 | −289.0 | −148.0 | 20.0 | 10.0 | 5.0 | 40.0 |
| Growth | −115.8% | +11.5% | −329.4% | −50.0% | −50.0% | +700.0% | ||||
| EPS, diluted | 0.82 | −0.14 | 0.81 | 0.89 | −2.14 | −1.08 | 0.14 | 0.08 | 0.04 | 0.31 |
| Growth | −117.1% | +9.9% | −340.4% | −42.9% | −50.0% | +675.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.2% | 8.0% | 11.3% | 12.0% | −54.5% | −14.5% | 6.8% | 7.0% | 5.0% | 4.2% |
| Net margin | 8.1% | −1.2% | 7.0% | 8.1% | −47.8% | −16.4% | 1.3% | 0.6% | 0.3% | 2.1% |
| Free cash flow margin | 16.8% | 11.2% | 21.3% | 21.9% | −41.2% | 6.0% | 23.1% | 9.6% | 3.8% | 8.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 321.0 | 238.0 | 405.0 | 424.0 | −194.0 | 108.0 | 400.0 | 235.0 | 144.0 | 245.0 |
| Capital expenditure | −72.0 | −64.0 | −61.0 | −83.0 | −55.0 | −54.0 | −56.0 | −63.0 | −74.0 | −82.0 |
| Free cash flow | 249.0 | 174.0 | 344.0 | 341.0 | −249.0 | 54.0 | 344.0 | 172.0 | 70.0 | 163.0 |
| Growth | −30.1% | +97.7% | −0.9% | −173.0% | +537.0% | −50.0% | −59.3% | +132.9% | ||
| Buybacks | −105.0 | −250.0 | −100.0 | −60.0 | −115.0 | 0.0 | 0.0 | −100.0 | −25.0 | −90.0 |
| Dividends paid | n/a | n/a | n/a | −488.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 612.0 | 673.0 | 655.0 | 319.0 | 418.0 | 723.0 | 1,021.0 | 1,067.0 | 1,064.0 | 1,035.0 |
| Total debt | 91.0 | 230.0 | n/a | n/a | 491.0 | 833.0 | 836.0 | 839.0 | 831.0 | 819.0 |
| Net cash (debt) | 521.0 | 443.0 | n/a | n/a | −73.0 | −110.0 | 185.0 | 228.0 | 233.0 | 216.0 |
| Shareholders’ equity | 1,502.0 | 1,363.0 | 1,471.0 | 1,161.0 | 886.0 | 789.0 | 861.0 | 871.0 | 943.0 | 645.0 |
| Debt to equity | 0.06 | 0.17 | n/a | n/a | 0.55 | 1.06 | 0.97 | 0.96 | 0.88 | 1.27 |
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 | ||||||||||
| 612.0 | 673.0 | 655.0 | 319.0 | 418.0 | 723.0 | 1,021.0 | 1,067.0 | 1,064.0 | 1,035.0 | |
| 189.0 | 230.0 | 205.0 | 176.0 | 70.0 | 105.0 | 205.0 | 192.0 | 207.0 | 209.0 | |
| 260.0 | 263.0 | 253.0 | 270.0 | 240.0 | 215.0 | 194.0 | 191.0 | 200.0 | 210.0 | |
| 736.0 | 758.0 | 756.0 | 840.0 | 862.0 | 843.0 | 822.0 | 829.0 | 814.0 | 844.0 | |
| 2,238.0 | 2,272.0 | 2,167.0 | 1,984.0 | 1,969.0 | 2,289.0 | 2,569.0 | 2,537.0 | 2,561.0 | 2,625.0 | |
| Growth | +1.5% | −4.6% | −8.4% | −0.8% | +16.3% | +12.2% | −1.2% | +0.9% | +2.5% | |
| Liabilities | ||||||||||
| 91.0 | 230.0 | n/a | n/a | 491.0 | 833.0 | 836.0 | 839.0 | 831.0 | 819.0 | |
| calc | 91.0 | 230.0 | n/a | n/a | 491.0 | 833.0 | 836.0 | 839.0 | 831.0 | 819.0 |
| 736.0 | 909.0 | 696.0 | 823.0 | 1,083.0 | 1,500.0 | 1,708.0 | 1,666.0 | 1,618.0 | 1,980.0 | |
| Equity | ||||||||||
| 945.0 | 926.0 | 1,043.0 | 681.0 | 389.0 | 241.0 | 261.0 | 271.0 | 276.0 | 316.0 | |
| 1,502.0 | 1,363.0 | 1,471.0 | 1,161.0 | 886.0 | 789.0 | 861.0 | 871.0 | 943.0 | 645.0 | |
| Growth | −9.3% | +7.9% | −21.1% | −23.7% | −10.9% | +9.1% | +1.2% | +8.3% | −31.6% | |
| Per share and net cash | ||||||||||
| calc | 521.0 | 443.0 | n/a | n/a | −73.0 | −110.0 | 185.0 | 228.0 | 233.0 | 216.0 |
| 131.3 | 126.1 | 125.1 | 124.6 | 121.9 | 125.8 | 128.0 | 124.9 | 127.4 | 114.5 | |
| calc | 11.44 | 10.81 | 11.76 | 9.32 | 7.27 | 6.27 | 6.72 | 6.97 | 7.40 | 5.63 |
Lines marked calc are worked out here from filed figures; point at one for how.