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 | 263.9 | 276.7 | 584.4 | 698.4 | 667.7 | 632.6 | 704.6 | 846.2 | 950.4 | 998.1 |
| Growth | +4.8% | +111.2% | +19.5% | −4.4% | −5.2% | +11.4% | +20.1% | +12.3% | +5.0% | |
| Operating income | −27.0 | −262.7 | 65.3 | 168.4 | −464.9 | 140.9 | 169.3 | 232.0 | 294.4 | 306.5 |
| Net income | −26.9 | −264.7 | −10.6 | 39.1 | −594.7 | 10.3 | 30.3 | 68.3 | 99.6 | 111.3 |
| Growth | −1,619.8% | +195.0% | +125.2% | +45.9% | +11.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −10.2% | −94.9% | 11.2% | 24.1% | −69.6% | 22.3% | 24.0% | 27.4% | 31.0% | 30.7% |
| Net margin | −10.2% | −95.7% | −1.8% | 5.6% | −89.1% | 1.6% | 4.3% | 8.1% | 10.5% | 11.2% |
| Free cash flow margin | 25.9% | −7.7% | −6.9% | 18.5% | 27.6% | 34.8% | 17.9% | 3.9% | 14.4% | 27.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 130.1 | 136.0 | 226.3 | 300.6 | 293.2 | 265.4 | 260.6 | 271.9 | 341.3 | 394.3 |
| Capital expenditure | −61.6 | −157.3 | −266.6 | −171.1 | −109.1 | −45.2 | −134.2 | −238.5 | −204.9 | −117.3 |
| Free cash flow | 68.5 | −21.3 | −40.2 | 129.4 | 184.1 | 220.2 | 126.4 | 33.4 | 136.5 | 277.0 |
| Growth | −131.2% | +42.3% | +19.6% | −42.6% | −73.6% | +309.1% | +102.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.2 | 4.0 | 0.1 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 8.6 |
| Total debt | 685.4 | 782.9 | 1,759.1 | 1,852.4 | 1,927.0 | 1,973.2 | 2,106.6 | 2,336.1 | 2,502.6 | 2,524.0 |
| Net cash (debt) | −671.2 | −778.9 | −1,759.0 | −1,852.4 | −1,927.0 | −1,973.2 | −2,106.6 | −2,336.1 | −2,502.5 | −2,515.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| −10.2% | −94.9% | 11.2% | 24.1% | −69.6% | 22.3% | 24.0% | 27.4% | 31.0% | 30.7% | |
| −10.3% | −95.0% | −2.2% | 5.9% | −88.9% | 1.8% | 4.4% | 8.2% | 10.7% | 11.6% | |
| −10.2% | −95.7% | −1.8% | 5.6% | −89.1% | 1.6% | 4.3% | 8.1% | 10.5% | 11.2% | |
| 25.9% | −7.7% | −6.9% | 18.5% | 27.6% | 34.8% | 17.9% | 3.9% | 14.4% | 27.8% | |
| Spending | ||||||||||
| 8.6% | 9.0% | 11.8% | 9.2% | 9.0% | 8.9% | 8.7% | 8.6% | 7.6% | 6.6% | |
| 23.3% | 56.9% | 45.6% | 24.5% | 16.3% | 7.1% | 19.0% | 28.2% | 21.6% | 11.8% | |
| n/a | n/a | n/a | 5.3% | n/a | 7.8% | 3.2% | 2.0% | 2.2% | 4.2% | |
| Returns | ||||||||||
| −1.8% | −15.4% | −0.3% | 1.0% | −20.2% | 0.4% | 1.1% | 2.5% | 3.6% | 4.2% | |
| Balance and payout | ||||||||||
| n/a | 3.1% | 50.8% | 55.6% | 72.4% | 79.1% | 86.5% | 93.3% | 99.0% | 104.3% | |