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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,963.3 | 2,702.5 | 2,660.5 | 2,669.9 | 2,814.2 | 4,583.5 | 4,245.4 | 3,992.4 | 4,320.6 | 4,695.1 |
| Growth | −8.8% | −1.6% | +0.4% | +5.4% | +62.9% | −7.4% | −6.0% | +8.2% | +8.7% | |
| Operating income | −66.6 | −63.1 | 56.1 | 253.9 | 237.3 | 280.5 | 148.5 | 162.9 | 291.6 | 223.3 |
| Net income | −105.2 | 6.7 | 8.5 | 173.5 | 208.1 | 134.9 | 12.4 | −5.2 | 123.5 | 73.2 |
| Growth | +27.6% | +1,943.6% | +19.9% | −35.2% | −90.8% | −141.9% | −40.7% | |||
| EPS, diluted | −1.98 | 0.12 | 0.16 | 3.10 | 3.73 | 2.02 | 0.21 | −0.09 | 2.21 | 1.25 |
| Growth | +33.3% | +1,837.5% | +20.3% | −45.8% | −89.6% | −142.9% | −43.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 65.3% | 63.6% | 63.5% | 61.6% | 59.4% | 48.8% | 49.0% | 50.7% | 48.1% | 48.4% |
| Operating margin | −2.2% | −2.3% | 2.1% | 9.5% | 8.4% | 6.1% | 3.5% | 4.1% | 6.7% | 4.8% |
| Net margin | −3.5% | 0.2% | 0.3% | 6.5% | 7.4% | 2.9% | 0.3% | −0.1% | 2.9% | 1.6% |
| Free cash flow margin | 9.9% | 1.7% | 7.5% | 7.3% | 7.2% | 7.2% | 9.6% | 3.7% | 1.1% | 5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 354.1 | 110.5 | 227.5 | 215.4 | 236.5 | 392.3 | 468.5 | 200.3 | 104.7 | 305.6 |
| Capital expenditure | −61.1 | −65.5 | −28.0 | −21.2 | −34.5 | −62.5 | −61.4 | −53.4 | −56.3 | −66.9 |
| Free cash flow | 292.9 | 45.1 | 199.5 | 194.3 | 202.0 | 329.8 | 407.1 | 146.9 | 48.4 | 238.7 |
| Growth | −84.6% | +342.7% | −2.6% | +4.0% | +63.3% | +23.4% | −63.9% | −67.0% | +392.7% | |
| Buybacks | n/a | 0.0 | 0.0 | −1.3 | −26.6 | −390.1 | −75.1 | −50.0 | 0.0 | 0.0 |
| Dividends paid | −25.6 | −12.8 | 0.0 | −13.7 | −63.1 | −71.5 | −79.2 | −83.1 | −82.3 | −87.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 95.4 | 73.0 | 155.4 | 70.5 | 159.4 | 108.3 | 144.1 | 93.7 | 60.9 | 120.5 |
| Total debt | 191.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −96.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 264.9 | 272.4 | 286.5 | 459.0 | 592.1 | 513.3 | 525.1 | 560.4 | 629.0 | 695.7 |
| Debt to equity | 0.72 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 2,963.3 | 2,702.5 | 2,660.5 | 2,669.9 | 2,814.2 | 4,583.5 | 4,245.4 | 3,992.4 | 4,320.6 | 4,695.1 | |
| Growth | −8.8% | −1.6% | +0.4% | +5.4% | +62.9% | −7.4% | −6.0% | +8.2% | +8.7% | |
| 1,028.2 | 984.0 | 972.3 | 1,025.8 | 1,142.0 | 2,348.4 | 2,165.9 | 1,970.2 | 2,240.2 | 2,423.4 | |
| 1,935.0 | 1,718.5 | 1,688.2 | 1,644.1 | 1,672.2 | 2,235.0 | 2,079.5 | 2,022.3 | 2,080.4 | 2,271.7 | |
| Growth | −11.2% | −1.8% | −2.6% | +1.7% | +33.7% | −7.0% | −2.8% | +2.9% | +9.2% | |
| 168.9 | 171.1 | 163.4 | 142.6 | 153.1 | 194.9 | 186.5 | 201.7 | 212.5 | 232.0 | |
| −66.6 | −63.1 | 56.1 | 253.9 | 237.3 | 280.5 | 148.5 | 162.9 | 291.6 | 223.3 | |
| Growth | +352.2% | −6.5% | +18.2% | −47.1% | +9.6% | +79.1% | −23.4% | |||
| −113.3 | −110.2 | 13.8 | 223.8 | 222.8 | 194.3 | 61.5 | 52.9 | 177.5 | 108.1 | |
| −8.1 | −116.9 | 5.3 | 50.2 | 14.7 | 59.4 | 49.1 | 58.0 | 54.1 | 34.8 | |
| −105.2 | 6.7 | 8.5 | 173.5 | 208.1 | 134.9 | 12.4 | −5.2 | 123.5 | 73.2 | |
| Growth | +27.6% | +1,943.6% | +19.9% | −35.2% | −90.8% | −141.9% | −40.7% | |||
| Per share | ||||||||||
| −1.98 | 0.12 | 0.16 | 3.19 | 3.84 | 2.37 | 0.23 | −0.09 | 2.26 | 1.30 | |
| −1.98 | 0.12 | 0.16 | 3.10 | 3.73 | 2.02 | 0.21 | −0.09 | 2.21 | 1.25 | |
| Growth | +33.3% | +1,837.5% | +20.3% | −45.8% | −89.6% | −142.9% | −43.4% | |||
| 53.1 | 53.3 | 53.5 | 54.3 | 54.2 | 57.1 | 53.9 | 55.0 | 54.7 | 56.5 | |
| 53.1 | 53.8 | 54.5 | 56.0 | 55.8 | 66.8 | 59.0 | 55.0 | 55.9 | 58.6 | |
| Growth | +1.4% | +1.3% | +2.6% | −0.4% | +19.9% | −11.8% | −6.8% | +1.7% | +4.8% | |