Closing prices at the end of each trading day, from 23 Feb 2018. 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 | n/a | n/a | n/a | n/a | 747.4 | 619.5 | 1,443.4 | 1,520.4 | 1,559.2 | 1,339.5 |
| Growth | −17.1% | +133.0% | +5.3% | +2.6% | −14.1% | |||||
| Operating income | −107.2 | 39.5 | 2.8 | 205.9 | 138.9 | 1.4 | 601.5 | 698.6 | 658.8 | 356.3 |
| Net income | −142.5 | 2.4 | −34.8 | 166.0 | 88.1 | −42.1 | 562.8 | 648.3 | 612.5 | 285.3 |
| Growth | −1,550.0% | −46.9% | −147.8% | +15.2% | −5.5% | −53.4% | ||||
| EPS, diluted | −2.27 | 0.04 | −0.48 | 2.24 | 1.19 | −0.54 | 6.80 | 7.48 | 6.36 | 2.85 |
| Growth | −1,300.0% | −46.9% | −145.4% | +10.0% | −15.0% | −55.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | n/a | n/a | n/a | n/a | 18.6% | 0.2% | 41.7% | 45.9% | 42.3% | 26.6% |
| Net margin | n/a | n/a | n/a | n/a | 11.8% | −6.8% | 39.0% | 42.6% | 39.3% | 21.3% |
| Free cash flow margin | n/a | n/a | n/a | n/a | 8.4% | −43.9% | 26.5% | 19.4% | 15.7% | 14.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 171.1 | 109.8 | 70.7 | 171.1 | 235.8 | 47.9 | 502.0 | 805.0 | 826.8 | 498.9 |
| Capital expenditure | −119.4 | −145.1 | −202.4 | −384.3 | −173.1 | −319.8 | −119.3 | −509.7 | −582.4 | −308.5 |
| Free cash flow | 51.7 | −35.3 | −131.7 | −213.3 | 62.8 | −271.8 | 382.7 | 295.3 | 244.4 | 190.4 |
| Growth | −168.2% | −533.2% | −22.8% | −17.2% | −22.1% | |||||
| Buybacks | n/a | n/a | n/a | n/a | −1.3 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −25.0 | −1.2 | n/a | n/a | −70.6 | 0.0 | −166.7 | −586.4 | −553.3 | −199.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 74.1 | 132.9 | 124.1 | 56.8 | 89.5 | 144.8 | 320.5 | 265.5 | 271.9 | 158.1 |
| Total debt | 671.4 | 743.3 | 746.4 | 756.4 | 739.5 | 926.5 | 849.8 | 886.9 | 1,061.0 | 714.3 |
| Net cash (debt) | −597.2 | −610.4 | −622.3 | −699.5 | −650.0 | −781.7 | −529.3 | −621.4 | −789.1 | −556.2 |
| Shareholders’ equity | 780.6 | 791.1 | 847.2 | 1,007.7 | 1,017.5 | 1,052.2 | 1,501.4 | 1,664.1 | 2,074.0 | 2,202.6 |
| Debt to equity | 0.86 | 0.94 | 0.88 | 0.75 | 0.73 | 0.88 | 0.57 | 0.53 | 0.51 | 0.32 |
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 | ||||||||||
| 74.1 | 132.9 | 124.1 | 56.8 | 89.5 | 144.8 | 320.5 | 265.5 | 271.9 | 158.1 | |
| n/a | n/a | n/a | n/a | 22.5 | 48.8 | 72.0 | 61.7 | 68.4 | 66.5 | |
| 1,389.7 | 1,384.8 | 1,445.0 | 1,782.2 | 1,748.4 | 1,960.9 | 1,865.3 | n/a | n/a | n/a | |
| 0.0 | 0.0 | 0.0 | n/a | 0.0 | 0.0 | 1.8 | 1.8 | 1.7 | 1.8 | |
| 1,571.3 | 1,646.6 | 1,714.4 | 2,003.9 | 1,998.6 | 2,331.0 | 2,614.2 | 2,870.1 | 3,469.6 | 3,367.0 | |
| Growth | +4.8% | +4.1% | +16.9% | −0.3% | +16.6% | +12.1% | +9.8% | +20.9% | −3.0% | |
| Liabilities | ||||||||||
| 75.7 | 91.7 | 91.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 595.7 | 651.6 | 655.2 | 756.4 | 739.5 | 926.5 | 849.8 | 886.9 | 1,061.0 | 714.3 | |
| calc | 671.4 | 743.3 | 746.4 | 756.4 | 739.5 | 926.5 | 849.8 | 886.9 | 1,061.0 | 714.3 |
| 790.7 | 855.5 | 867.2 | 996.2 | 981.2 | 1,278.8 | 1,110.5 | 1,204.1 | 1,394.8 | 1,164.4 | |
| Equity | ||||||||||
| 782.5 | 785.7 | 752.1 | 920.0 | 939.2 | 899.5 | 1,297.8 | 1,382.2 | 1,471.5 | 1,788.9 | |
| 780.6 | 791.1 | 847.2 | 1,007.7 | 1,017.5 | 1,052.2 | 1,501.4 | 1,664.1 | 2,074.0 | 2,202.6 | |
| Growth | +1.3% | +7.1% | +18.9% | +1.0% | +3.4% | +42.7% | +10.8% | +24.6% | +6.2% | |
| Per share and net cash | ||||||||||
| calc | −597.2 | −610.4 | −622.3 | −699.5 | −650.0 | −781.7 | −529.3 | −621.4 | −789.1 | −556.2 |
| n/a | 0.0 | 0.0 | 0.0 | 74.9 | 81.2 | 82.3 | 86.2 | 97.8 | 101.3 | |
| calc | n/a | n/a | n/a | n/a | 13.59 | 12.95 | 18.24 | 19.30 | 21.20 | 21.74 |
Lines marked calc are worked out here from filed figures; point at one for how.