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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 95.4 | 73.0 | 155.4 | 70.5 | 159.4 | 108.3 | 144.1 | 93.7 | 60.9 | 120.5 | |
| 316.4 | 282.9 | 226.3 | 166.1 | 141.6 | 308.1 | 295.4 | 273.1 | 254.2 | 310.1 | |
| 55.3 | 56.6 | 56.8 | 70.2 | 70.2 | 289.8 | 289.8 | 289.8 | 290.2 | 488.2 | |
| 1,602.7 | 1,420.8 | 1,396.9 | 1,582.8 | 1,751.0 | 2,993.3 | 2,763.6 | 2,721.4 | 2,649.7 | 3,276.1 | |
| Growth | −11.4% | −1.7% | +13.3% | +10.6% | +71.0% | −7.7% | −1.5% | −2.6% | +23.6% | |
| Liabilities | ||||||||||
| 191.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 191.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 1,337.8 | 1,148.3 | 1,110.4 | 1,123.8 | 1,158.9 | 2,480.1 | 2,238.5 | 2,161.1 | 2,020.7 | 2,580.3 | |
| Equity | ||||||||||
| 800.6 | 798.7 | 805.9 | 947.9 | 1,091.0 | 1,143.6 | 1,077.2 | 994.9 | 1,036.2 | 1,018.7 | |
| 264.9 | 272.4 | 286.5 | 459.0 | 592.1 | 513.3 | 525.1 | 560.4 | 629.0 | 695.7 | |
| Growth | +2.8% | +5.2% | +60.2% | +29.0% | −13.3% | +2.3% | +6.7% | +12.2% | +10.6% | |
| Per share and net cash | ||||||||||
| calc | −96.4 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 53.2 | 53.4 | 54.0 | 55.2 | 54.4 | 59.0 | 55.7 | 54.4 | 57.4 | 58.1 | |
| calc | 4.98 | 5.10 | 5.31 | 8.31 | 10.88 | 8.70 | 9.42 | 10.30 | 10.95 | 11.97 |
Lines marked calc are worked out here from filed figures; point at one for how.