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 | 1,519.4 | 1,879.4 | 1,820.1 | 1,897.5 | 1,849.7 | 2,296.4 | 2,222.5 | 1,921.7 | 2,104.8 | 2,077.0 |
| Growth | +23.7% | −3.2% | +4.3% | −2.5% | +24.1% | −3.2% | −13.5% | +9.5% | −1.3% | |
| Operating income | 119.2 | 380.3 | 370.7 | 192.7 | 186.1 | 318.6 | 239.4 | 34.2 | 210.7 | 63.3 |
| Net income | −15.9 | 207.5 | 262.2 | 49.2 | 55.2 | 127.2 | 87.2 | −9.9 | 108.0 | −57.6 |
| Growth | +26.4% | −81.2% | +12.2% | +130.4% | −31.4% | −111.4% | −153.3% | |||
| EPS, diluted | n/a | n/a | n/a | 1.73 | 1.94 | 4.46 | 3.06 | −0.35 | 3.79 | −2.02 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 20.3% | 32.6% | 33.5% | 22.9% | 22.3% | 25.3% | 22.1% | 12.8% | 20.2% | 14.2% |
| Operating margin | 7.8% | 20.2% | 20.4% | 10.2% | 10.1% | 13.9% | 10.8% | 1.8% | 10.0% | 3.0% |
| Net margin | −1.0% | 11.0% | 14.4% | 2.6% | 3.0% | 5.5% | 3.9% | −0.5% | 5.1% | −2.8% |
| Free cash flow margin | 1.4% | 10.0% | 5.7% | 6.2% | 4.7% | 17.2% | −1.5% | −2.3% | 0.6% | −4.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 79.8 | 259.3 | 165.5 | 177.2 | 152.2 | 459.7 | 34.9 | 3.9 | 44.0 | −35.5 |
| Capital expenditure | −58.9 | −71.3 | −61.4 | −59.9 | −65.5 | −64.1 | −67.6 | −48.5 | −30.9 | −46.6 |
| Free cash flow | 20.9 | 188.0 | 104.1 | 117.3 | 86.7 | 395.6 | −32.7 | −44.6 | 13.1 | −82.1 |
| Growth | +799.5% | −44.6% | +12.7% | −26.1% | +356.3% | −108.3% | −726.7% | |||
| Buybacks | n/a | n/a | n/a | −3.1 | −1.0 | −1.5 | −4.0 | −2.9 | n/a | n/a |
| Dividends paid | −27.1 | −27.2 | −27.1 | −27.1 | −13.6 | −9.0 | −9.0 | −9.1 | −9.1 | −9.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 159.7 | 435.7 | 499.8 | 523.8 | 518.6 | 698.4 | 478.5 | 407.0 | 348.3 | 214.0 |
| Shareholders’ equity | 200.9 | 424.4 | 635.4 | 640.0 | 682.5 | 829.5 | 958.6 | 950.5 | 1,036.1 | 1,023.2 |
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 | ||||||||||
| 20.3% | 32.6% | 33.5% | 22.9% | 22.3% | 25.3% | 22.1% | 12.8% | 20.2% | 14.2% | |
| 7.8% | 20.2% | 20.4% | 10.2% | 10.1% | 13.9% | 10.8% | 1.8% | 10.0% | 3.0% | |
| 2.6% | 15.5% | 13.0% | 5.5% | 5.4% | 11.2% | 7.6% | −1.0% | 11.6% | −2.1% | |
| −1.0% | 11.0% | 14.4% | 2.6% | 3.0% | 5.5% | 3.9% | −0.5% | 5.1% | −2.8% | |
| 1.4% | 10.0% | 5.7% | 6.2% | 4.7% | 17.2% | −1.5% | −2.3% | 0.6% | −4.0% | |
| Spending | ||||||||||
| 0.9% | 1.0% | 0.9% | 0.9% | 0.9% | 0.7% | 0.7% | 0.9% | 0.7% | 0.8% | |
| 15.3% | 14.0% | 17.0% | 15.5% | 15.3% | 13.6% | 13.7% | 14.4% | 12.2% | 15.0% | |
| 3.9% | 3.8% | 3.4% | 3.2% | 3.5% | 2.8% | 3.0% | 2.5% | 1.5% | 2.2% | |
| 47.0% | −41.1% | −13.0% | 25.3% | 15.8% | 23.3% | 21.7% | n/a | 33.9% | n/a | |
| Returns | ||||||||||
| −7.9% | 48.9% | 41.3% | 7.7% | 8.1% | 15.3% | 9.1% | −1.0% | 10.4% | −5.6% | |
| −0.7% | 7.1% | 9.7% | 1.8% | 1.9% | 4.2% | 3.1% | −0.4% | 3.9% | −2.2% | |
| Balance and payout | ||||||||||
| n/a | 13.1% | 10.3% | 55.1% | 24.6% | 7.1% | 10.3% | n/a | 8.4% | n/a | |
| 129.7% | 14.5% | 26.0% | 25.7% | 16.8% | 2.7% | n/a | n/a | 69.5% | n/a | |