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 | 3,161.0 | 3,146.0 | 2,984.0 | 2,945.0 | 2,548.0 | 2,773.0 | 3,756.0 | 3,954.0 | 3,866.0 | 3,768.0 |
| Growth | −0.5% | −5.1% | −1.3% | −13.5% | +8.8% | +35.4% | +5.3% | −2.2% | −2.5% | |
| Net income | 75.0 | 176.0 | 164.0 | 70.0 | −56.0 | 41.0 | 124.0 | 568.0 | 296.0 | 201.0 |
| Growth | +134.7% | −6.8% | −57.3% | −180.0% | +202.4% | +358.1% | −47.9% | −32.1% | ||
| EPS, diluted | 2.12 | 5.47 | 5.52 | 2.48 | −2.01 | 1.44 | 4.35 | 19.93 | 10.61 | 7.28 |
| Growth | +158.0% | +0.9% | −55.1% | −181.0% | +202.1% | +358.2% | −46.8% | −31.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 14.4% | 15.6% | 13.8% | 11.0% | 9.6% | 9.2% | 9.8% | 12.3% | 13.7% | 14.1% |
| Net margin | 2.4% | 5.6% | 5.5% | 2.4% | −2.2% | 1.5% | 3.3% | 14.4% | 7.7% | 5.3% |
| Free cash flow margin | 1.3% | 3.7% | 2.6% | 1.4% | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 116.0 | 215.0 | 204.0 | 183.0 | 168.0 | 58.0 | 167.0 | 267.0 | 427.0 | 410.0 |
| Capital expenditure | −75.0 | −99.0 | −127.0 | −142.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 41.0 | 116.0 | 77.0 | 41.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +182.9% | −33.6% | −46.8% | |||||||
| Buybacks | −500.0 | −200.0 | −300.0 | −20.0 | −16.0 | 0.0 | 0.0 | −107.0 | −63.0 | −57.0 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −15.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 878.0 | 706.0 | 463.0 | 466.0 | 496.0 | 452.0 | 520.0 | 515.0 | 623.0 | 771.0 |
| Total debt | 346.0 | 347.0 | 348.0 | 348.0 | 349.0 | 349.0 | 336.0 | 318.0 | 301.0 | 283.0 |
| Net cash (debt) | 532.0 | 359.0 | 115.0 | 118.0 | 147.0 | 103.0 | 184.0 | 197.0 | 322.0 | 488.0 |
| Shareholders’ equity | 586.0 | 637.0 | 465.0 | 480.0 | 387.0 | 516.0 | 675.0 | 1,038.0 | 1,333.0 | 1,568.0 |
| Debt to equity | 0.59 | 0.54 | 0.75 | 0.73 | 0.90 | 0.68 | 0.50 | 0.31 | 0.23 | 0.18 |
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 | ||||||||||
| 878.0 | 706.0 | 463.0 | 466.0 | 496.0 | 452.0 | 520.0 | 515.0 | 623.0 | 771.0 | |
| 505.0 | 530.0 | 486.0 | 514.0 | 484.0 | 549.0 | 672.0 | 666.0 | 578.0 | 613.0 | |
| 151.0 | 189.0 | 184.0 | 169.0 | 177.0 | 262.0 | 348.0 | 298.0 | 283.0 | 269.0 | |
| 345.0 | 377.0 | 397.0 | 436.0 | 436.0 | 388.0 | 364.0 | 418.0 | 452.0 | 524.0 | |
| 45.0 | 47.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 2,373.0 | 2,304.0 | 2,007.0 | 2,271.0 | 2,271.0 | 2,234.0 | 2,450.0 | 2,727.0 | 2,966.0 | 3,386.0 | |
| Growth | −2.9% | −12.9% | +13.2% | +0.0% | −1.6% | +9.7% | +11.3% | +8.8% | +14.2% | |
| Liabilities | ||||||||||
| 346.0 | 347.0 | 348.0 | 348.0 | 349.0 | 349.0 | 336.0 | 318.0 | 301.0 | 283.0 | |
| calc | 346.0 | 347.0 | 348.0 | 348.0 | 349.0 | 349.0 | 336.0 | 318.0 | 301.0 | 283.0 |
| Equity | ||||||||||
| 1,269.0 | 1,445.0 | 1,609.0 | 1,679.0 | 1,623.0 | 1,664.0 | 1,788.0 | 2,274.0 | 2,652.0 | 2,838.0 | |
| 586.0 | 637.0 | 465.0 | 480.0 | 387.0 | 516.0 | 675.0 | 1,038.0 | 1,333.0 | 1,568.0 | |
| Growth | +8.7% | −27.0% | +3.2% | −19.4% | +33.3% | +30.8% | +53.8% | +28.4% | +17.6% | |
| Per share and net cash | ||||||||||
| calc | 532.0 | 359.0 | 115.0 | 118.0 | 147.0 | 103.0 | 184.0 | 197.0 | 322.0 | 488.0 |
| 33.0 | 31.0 | 28.0 | 28.0 | 28.0 | 28.0 | 28.2 | 27.7 | 27.2 | 26.8 | |
| calc | 17.76 | 20.55 | 16.61 | 17.14 | 13.82 | 18.43 | 23.94 | 37.47 | 49.01 | 58.51 |
Lines marked calc are worked out here from filed figures; point at one for how.