Closing prices at the end of each trading day, from 29 Apr 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3,728.0 | 985.0 | 3,587.0 | 3,940.0 | 6,558.0 | 6,928.0 | 7,018.0 | 7,911.0 |
| Growth | −73.6% | +264.2% | +9.8% | +66.4% | +5.6% | +1.3% | +12.7% | |
| Operating income | 162.0 | −161.0 | −166.0 | 136.0 | 162.0 | 359.0 | 484.0 | 554.0 |
| Net income | 136.0 | −153.0 | −153.0 | 47.0 | 73.0 | 153.0 | 250.0 | 302.0 |
| Growth | −212.5% | +55.3% | +109.6% | +63.4% | +20.8% | |||
| EPS, diluted | n/a | −1.15 | −2.21 | −0.67 | 0.10 | −0.46 | −0.56 | −0.69 |
| Growth | −560.0% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 21.1% | 20.1% | 21.1% | 23.8% | 26.1% | 28.0% | 31.0% | 31.4% |
| Operating margin | 4.3% | −16.3% | −4.6% | 3.5% | 2.5% | 5.2% | 6.9% | 7.0% |
| Net margin | 3.6% | −15.5% | −4.3% | 1.2% | 1.1% | 2.2% | 3.6% | 3.8% |
| Free cash flow margin | 1.0% | 14.1% | 12.8% | 3.2% | 2.9% | 6.2% | 7.6% | 8.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 112.0 | 150.0 | 496.0 | 182.0 | 270.0 | 514.0 | 620.0 | 759.0 |
| Capital expenditure | −74.0 | −11.0 | −38.0 | −55.0 | −79.0 | −86.0 | −84.0 | −96.0 |
| Free cash flow | 38.0 | 139.0 | 458.0 | 127.0 | 191.0 | 428.0 | 536.0 | 663.0 |
| Growth | +265.8% | +229.5% | −72.3% | +50.4% | +124.1% | +25.2% | +23.7% | |
| Buybacks | n/a | n/a | −30.0 | 0.0 | −44.0 | −41.0 | 0.0 | −75.0 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 54.0 | 256.0 | 515.0 | 1,188.0 | 605.0 | 479.0 | 499.0 | 912.0 |
| Total debt | n/a | 1,171.0 | 1,397.0 | 1,766.0 | 2,789.0 | 2,327.0 | 2,753.0 | 2,759.0 |
| Net cash (debt) | n/a | −915.0 | −882.0 | −578.0 | −2,184.0 | −1,848.0 | −2,254.0 | −1,847.0 |
| Shareholders’ equity | 633.0 | 1,757.0 | 1,558.0 | 2,323.0 | 2,127.0 | 2,071.0 | 2,953.0 | 3,408.0 |
| Debt to equity | n/a | 0.67 | 0.90 | 0.76 | 1.31 | 1.12 | 0.93 | 0.81 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 21.1% | 20.1% | 21.1% | 23.8% | 26.1% | 28.0% | 31.0% | 31.4% | |
| 4.3% | −16.3% | −4.6% | 3.5% | 2.5% | 5.2% | 6.9% | 7.0% | |
| 3.9% | −15.3% | −5.1% | 2.0% | 1.4% | 3.3% | 4.7% | 5.2% | |
| 3.6% | −15.5% | −4.3% | 1.2% | 1.1% | 2.2% | 3.6% | 3.8% | |
| 1.0% | 14.1% | 12.8% | 3.2% | 2.9% | 6.2% | 7.6% | 8.4% | |
| Spending | ||||||||
| 16.8% | 36.4% | 20.2% | 20.4% | 23.7% | 22.8% | 24.1% | 24.4% | |
| 2.0% | 1.1% | 1.1% | 1.4% | 1.2% | 1.2% | 1.2% | 1.2% | |
| 6.8% | n/a | n/a | 40.5% | 21.5% | 34.1% | 24.2% | 26.9% | |
| Returns | ||||||||
| 21.5% | −8.7% | −9.8% | 2.0% | 3.4% | 7.4% | 8.5% | 8.9% | |
| n/a | −3.8% | −3.8% | 0.9% | 0.9% | 2.0% | 3.1% | 3.4% | |
| Balance and payout | ||||||||
| n/a | 0.67 | 0.90 | 0.76 | 1.31 | 1.12 | 0.93 | 0.81 | |
| n/a | 56.2% | 61.7% | 55.0% | 63.9% | 62.2% | 63.8% | 61.9% | |
| n/a | n/a | 6.6% | 0.0% | 23.0% | 9.6% | 0.0% | 11.3% | |