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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,639.9 | 2,020.9 | 1,995.9 | 1,413.1 | 2,252.6 | 4,093.0 | 3,456.6 | 2,946.6 | 2,122.6 |
| Growth | +23.2% | −1.2% | −29.2% | +59.4% | +81.7% | −15.5% | −14.8% | −28.0% | |
| Operating income | 182.4 | 193.8 | −169.1 | −170.7 | 359.2 | 1,580.9 | 863.1 | 227.9 | −61.4 |
| Net income | 154.5 | 299.2 | −316.3 | −446.9 | 288.8 | 1,448.5 | 722.0 | 187.6 | −61.7 |
| Growth | +93.6% | −205.7% | +401.6% | −50.2% | −74.0% | −132.9% | |||
| EPS, diluted | 14.35 | 25.54 | −16.82 | −24.42 | 15.30 | 79.49 | 49.30 | 14.28 | −4.75 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 11.1% | 9.6% | −8.5% | −12.1% | 15.9% | 38.6% | 25.0% | 7.7% | −2.9% |
| Net margin | 9.4% | 14.8% | −15.8% | −31.6% | 12.8% | 35.4% | 20.9% | 6.4% | −2.9% |
| Free cash flow margin | 14.7% | 3.8% | −1.4% | 0.7% | 4.1% | 32.2% | 17.5% | 12.9% | 0.8% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 314.3 | 158.4 | 131.9 | 129.2 | 174.9 | 1,484.0 | 851.2 | 579.9 | 144.9 |
| Capital expenditure | −72.7 | −81.9 | −160.4 | −119.6 | −83.3 | −164.3 | −245.4 | −198.8 | −127.2 |
| Free cash flow | 241.6 | 76.5 | −28.6 | 9.7 | 91.6 | 1,319.7 | 605.8 | 381.1 | 17.8 |
| Growth | −68.3% | −137.3% | +849.0% | +1,340.0% | −54.1% | −37.1% | −95.3% | ||
| Buybacks | −49.9 | −20.3 | −37.6 | −0.2 | −0.8 | −521.8 | n/a | n/a | n/a |
| Dividends paid | −100.7 | 0.0 | 0.0 | 0.0 | 0.0 | −13.4 | −26.8 | −3.1 | −0.4 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 141.9 | 233.6 | 212.8 | 139.2 | 81.2 | 301.9 | 268.2 | 481.6 | 366.0 |
| Total debt | n/a | 632.8 | 622.7 | 599.6 | 454.7 | 6.2 | 5.1 | 1.8 | 3.9 |
| Net cash (debt) | n/a | −399.2 | −409.9 | −460.3 | −373.5 | 295.7 | 263.1 | 479.8 | 362.1 |
| Shareholders’ equity | 92.6 | 1,071.1 | 696.1 | 200.1 | 546.9 | 1,429.8 | 1,573.9 | 1,649.5 | 1,545.5 |
| Debt to equity | n/a | 0.59 | 0.89 | 3.00 | 0.83 | 0.00 | 0.00 | 0.00 | 0.00 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||||
| 11.1% | 9.6% | −8.5% | −12.1% | 15.9% | 38.6% | 25.0% | 7.7% | −2.9% | |
| 6.4% | 6.8% | −13.7% | −17.2% | 13.0% | 38.0% | 24.5% | 7.2% | −4.1% | |
| 9.4% | 14.8% | −15.8% | −31.6% | 12.8% | 35.4% | 20.9% | 6.4% | −2.9% | |
| 14.7% | 3.8% | −1.4% | 0.7% | 4.1% | 32.2% | 17.5% | 12.9% | 0.8% | |
| Spending | |||||||||
| 4.1% | 2.9% | 4.0% | 4.1% | 2.8% | 1.7% | 2.4% | 2.5% | 2.8% | |
| 4.4% | 4.1% | 8.0% | 8.5% | 3.7% | 4.0% | 7.1% | 6.7% | 6.0% | |
| −64.3% | −120.3% | n/a | n/a | 1.2% | 6.8% | 14.6% | 11.0% | n/a | |
| Returns | |||||||||
| 166.8% | 27.9% | −45.4% | −223.3% | 52.8% | 101.3% | 45.9% | 11.4% | −4.0% | |
| 18.5% | 10.9% | −13.7% | −26.6% | 15.5% | 62.6% | 30.0% | 7.7% | −2.7% | |
| Balance and payout | |||||||||
| n/a | 0.59 | 0.89 | 3.00 | 0.83 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 88.9% | 61.0% | 69.8% | 88.1% | 70.6% | 38.2% | 34.6% | 32.4% | 32.2% | |
| 65.2% | 0.0% | n/a | n/a | 0.0% | 0.9% | 3.7% | 1.6% | n/a | |
| 62.4% | 26.5% | n/a | 2.2% | 0.9% | 40.6% | 4.4% | 0.8% | 2.3% | |