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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 116.0 | 215.0 | 204.0 | 183.0 | 168.0 | 58.0 | 167.0 | 267.0 | 427.0 | 410.0 | |
| Growth | +85.3% | −5.1% | −10.3% | −8.2% | −65.5% | +187.9% | +59.9% | +59.9% | −4.0% | |
| 84.0 | 87.0 | 91.0 | 100.0 | 104.0 | 108.0 | 108.0 | 104.0 | 96.0 | 109.0 | |
| Investment | ||||||||||
| −75.0 | −99.0 | −127.0 | −142.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 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% | |||||||
| calc | 1.16 | 3.60 | 2.59 | 1.45 | n/a | n/a | n/a | n/a | n/a | n/a |
| 302.0 | −173.0 | −98.0 | −128.0 | −98.0 | −63.0 | −68.0 | −123.0 | −189.0 | −181.0 | |
| Financing | ||||||||||
| −2,262.0 | −234.0 | −335.0 | −49.0 | −58.0 | −29.0 | −9.0 | −156.0 | −100.0 | −116.0 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −15.0 | |
| −500.0 | −200.0 | −300.0 | −20.0 | −16.0 | 0.0 | 0.0 | −107.0 | −63.0 | −57.0 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.