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 | 986.7 | 1,173.0 | 1,285.6 | 154.2 | 78.4 | 188.3 | 250.2 | 1,190.8 | 1,135.9 | 1,166.7 |
| Growth | +18.9% | +9.6% | −88.0% | −49.2% | +140.1% | +32.9% | +375.9% | −4.6% | +2.7% | |
| Operating income | 366.4 | 374.4 | 349.6 | 350.2 | 353.0 | 410.7 | 347.7 | 357.7 | 390.4 | 319.6 |
| Net income | 40.9 | 48.7 | 49.3 | 61.0 | 66.2 | 82.5 | 64.2 | 54.3 | 62.4 | 48.7 |
| Growth | +18.9% | +1.4% | +23.6% | +8.5% | +24.8% | −22.3% | −15.4% | +14.9% | −21.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.7% | 34.4% | 29.3% | 246.0% | 483.1% | 234.6% | 150.8% | 32.5% | 36.9% | 29.8% |
| Operating margin | 37.1% | 31.9% | 27.2% | 227.0% | 450.1% | 218.1% | 138.9% | 30.0% | 34.4% | 27.4% |
| Net margin | 4.1% | 4.1% | 3.8% | 39.5% | 84.4% | 43.8% | 25.6% | 4.6% | 5.5% | 4.2% |
| Free cash flow margin | −1.2% | 39.9% | 30.8% | 263.9% | 429.0% | 173.8% | 163.7% | 34.0% | 38.4% | 17.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 287.7 | 537.4 | 436.2 | 450.8 | 373.4 | 408.4 | 463.7 | 452.0 | 485.0 | 280.5 |
| Capital expenditure | −299.6 | −68.9 | −39.9 | −43.7 | −37.0 | −81.2 | −54.1 | −46.8 | −49.0 | −78.8 |
| Free cash flow | −11.9 | 468.5 | 396.3 | 407.1 | 336.4 | 327.3 | 409.6 | 405.2 | 436.0 | 201.7 |
| Growth | −15.4% | +2.7% | −17.4% | −2.7% | +25.2% | −1.1% | +7.6% | −53.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 88.9 | 27.0 | 19.7 | 19.9 | 17.2 | 17.1 | 64.8 | 58.6 | 58.3 | 44.3 |
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 | ||||||||||
| 287.7 | 537.4 | 436.2 | 450.8 | 373.4 | 408.4 | 463.7 | 452.0 | 485.0 | 280.5 | |
| Growth | +86.8% | −18.8% | +3.4% | −17.2% | +9.4% | +13.5% | −2.5% | +7.3% | −42.2% | |
| 98.2 | 114.0 | 108.8 | 107.3 | 103.2 | 108.8 | 121.1 | 110.2 | 111.9 | 128.0 | |
| Investment | ||||||||||
| −299.6 | −68.9 | −39.9 | −43.7 | −37.0 | −81.2 | −54.1 | −46.8 | −49.0 | −78.8 | |
| calc | −11.9 | 468.5 | 396.3 | 407.1 | 336.4 | 327.3 | 409.6 | 405.2 | 436.0 | 201.7 |
| Growth | −15.4% | +2.7% | −17.4% | −2.7% | +25.2% | −1.1% | +7.6% | −53.8% | ||
| −299.5 | −203.2 | −51.8 | −57.7 | 2.0 | −64.3 | −12.0 | −75.9 | −89.0 | 31.2 | |
| Financing | ||||||||||
| −68.9 | −396.0 | −391.6 | −392.9 | −378.2 | −344.2 | −404.0 | −382.2 | −396.3 | −325.7 | |
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.