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 | 2,820.7 | 2,741.8 | 2,251.2 | 1,878.4 | 1,716.8 | 1,745.8 | 1,699.9 | 1,725.1 | 2,008.4 | 1,950.1 |
| Growth | −2.8% | −17.9% | −16.6% | −8.6% | +1.7% | −2.6% | +1.5% | +16.4% | −2.9% | |
| Operating income | 129.2 | 97.1 | 212.1 | 137.9 | 87.0 | 154.0 | 52.2 | 76.9 | 97.4 | 78.5 |
| Net income | −47.7 | −65.3 | 75.5 | −17.2 | 750.7 | −448.5 | −106.0 | −430.7 | −193.4 | −339.8 |
| Growth | −122.8% | −159.7% | ||||||||
| EPS, diluted | −0.95 | −1.30 | 1.47 | −0.31 | 11.93 | −6.75 | −1.57 | −6.31 | −2.79 | −4.79 |
| Growth | −121.1% | −156.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.8% | 20.0% | 30.5% | 28.4% | 28.1% | 32.8% | 31.2% | 32.0% | 29.2% | 28.2% |
| Operating margin | 4.6% | 3.5% | 9.4% | 7.3% | 5.1% | 8.8% | 3.1% | 4.5% | 4.8% | 4.0% |
| Net margin | −1.7% | −2.4% | 3.4% | −0.9% | 43.7% | −25.7% | −6.2% | −25.0% | −9.6% | −17.4% |
| Free cash flow margin | 6.6% | 5.1% | 1.7% | 4.6% | −41.3% | 6.0% | −1.1% | 2.4% | 5.1% | −8.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 218.2 | 166.4 | 73.9 | 123.9 | −681.2 | 132.5 | 12.7 | 74.2 | 135.1 | −140.0 |
| Capital expenditure | −32.5 | −25.8 | −35.6 | −38.0 | −27.7 | −27.3 | −31.0 | −32.7 | −32.3 | −30.0 |
| Free cash flow | 185.7 | 140.6 | 38.3 | 85.9 | −708.9 | 105.2 | −18.3 | 41.5 | 102.8 | −170.0 |
| Growth | −24.3% | −72.8% | +124.3% | −925.3% | −117.4% | +147.7% | −265.4% | |||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 370.6 | 733.9 | 605.0 | 538.8 | 898.5 | 552.9 | 391.8 | 387.7 | 376.5 | 413.9 |
| Total debt | n/a | n/a | n/a | n/a | 624.4 | 526.7 | 512.0 | 503.9 | 490.4 | 700.5 |
| Net cash (debt) | n/a | n/a | n/a | n/a | 274.1 | 26.2 | −120.2 | −116.2 | −113.9 | −286.6 |
| Shareholders’ equity | −1,631.0 | −1,354.7 | −1,343.5 | −1,265.4 | −356.8 | −113.7 | −14.7 | −151.8 | −283.4 | −282.6 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 2,820.7 | 2,741.8 | 2,251.2 | 1,878.4 | 1,716.8 | 1,745.8 | 1,699.9 | 1,725.1 | 2,008.4 | 1,950.1 | |
| Growth | −2.8% | −17.9% | −16.6% | −8.6% | +1.7% | −2.6% | +1.5% | +16.4% | −2.9% | |
| 2,203.3 | 2,194.1 | 1,666.9 | 1,688.8 | 1,543.3 | 1,482.4 | 1,450.3 | 1,464.1 | 1,422.5 | 1,400.8 | |
| 558.6 | 547.7 | 686.3 | 534.0 | 483.0 | 572.0 | 529.6 | 551.3 | 585.9 | 549.3 | |
| Growth | −2.0% | +25.3% | −22.2% | −9.6% | +18.4% | −7.4% | +4.1% | +6.3% | −6.2% | |
| 47.0 | 38.7 | 31.9 | 31.3 | 26.6 | 28.5 | 24.2 | 24.1 | 25.2 | 24.6 | |
| 441.2 | 411.9 | 340.3 | 364.8 | 369.4 | 389.5 | 453.2 | 450.3 | 424.2 | 391.2 | |
| 129.2 | 97.1 | 212.1 | 137.9 | 87.0 | 154.0 | 52.2 | 76.9 | 97.4 | 78.5 | |
| Growth | −24.8% | +118.4% | −35.0% | −36.9% | +77.0% | −66.1% | +47.3% | +26.7% | −19.4% | |
| 20.5 | −72.1 | 71.0 | −60.6 | −271.8 | −461.7 | −62.6 | −347.8 | −75.3 | −272.2 | |
| 57.2 | −5.5 | 46.0 | 27.7 | 45.4 | −11.9 | 42.3 | 79.3 | 117.9 | 67.8 | |
| −47.7 | −65.3 | 75.5 | −17.2 | 750.7 | −448.5 | −106.0 | −430.7 | −193.4 | −339.8 | |
| Growth | −122.8% | −159.7% | ||||||||
| Per share | ||||||||||
| −0.95 | −1.30 | 1.48 | −0.31 | 11.93 | −6.75 | −1.57 | −6.31 | −2.79 | −4.79 | |
| −0.95 | −1.30 | 1.47 | −0.31 | 11.93 | −6.75 | −1.57 | −6.31 | −2.79 | −4.79 | |
| Growth | −121.1% | −156.6% | ||||||||
| 50.1 | 50.4 | 50.9 | 56.0 | 62.9 | 66.5 | 67.7 | 68.3 | 69.2 | 71.0 | |
| 50.1 | 50.4 | 51.5 | 56.0 | 62.9 | 66.5 | 67.7 | 68.3 | 69.2 | 71.0 | |
| Growth | +0.7% | +2.1% | +8.7% | +12.5% | +5.6% | +1.8% | +0.9% | +1.4% | +2.6% | |