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 | 3,911.2 | 4,432.0 | 4,995.3 | 4,643.4 | 5,474.8 | 7,926.1 | 8,387.3 | 6,838.2 | 6,724.3 | 6,404.6 |
| Growth | +13.3% | +12.7% | −7.0% | +17.9% | +44.8% | +5.8% | −18.5% | −1.7% | −4.8% | |
| Operating income | 84.7 | 141.4 | 72.0 | 136.5 | 335.0 | 971.8 | 1,157.8 | 624.4 | 490.0 | 183.3 |
| Net income | 38.3 | 83.0 | 20.5 | 80.9 | 175.0 | 712.5 | 857.7 | 483.7 | 376.4 | 132.8 |
| Growth | +116.9% | −75.3% | +295.2% | +116.2% | +307.2% | +20.4% | −43.6% | −22.2% | −64.7% | |
| EPS, diluted | 0.98 | 2.12 | 0.52 | 2.06 | 4.44 | 17.97 | 21.56 | 12.12 | 9.57 | 3.53 |
| Growth | +116.3% | −75.5% | +296.2% | +115.5% | +304.7% | +20.0% | −43.8% | −21.0% | −63.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 2.2% | 3.2% | 1.4% | 2.9% | 6.1% | 12.3% | 13.8% | 9.1% | 7.3% | 2.9% |
| Net margin | 1.0% | 1.9% | 0.4% | 1.7% | 3.2% | 9.0% | 10.2% | 7.1% | 5.6% | 2.1% |
| Free cash flow margin | 1.7% | 1.7% | 1.7% | 3.5% | 3.9% | 7.1% | 11.1% | 6.9% | 3.1% | 0.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 151.9 | 151.6 | 163.6 | 245.6 | 294.5 | 667.0 | 1,041.2 | 687.5 | 438.3 | 254.1 |
| Capital expenditure | −83.6 | −75.5 | −80.0 | −82.7 | −79.4 | −106.5 | −114.1 | −215.4 | −229.6 | −241.4 |
| Free cash flow | 68.3 | 76.1 | 83.6 | 162.9 | 215.1 | 560.5 | 927.1 | 472.0 | 208.8 | 12.7 |
| Growth | +11.4% | +9.9% | +94.8% | +32.0% | +160.6% | +65.4% | −49.1% | −55.8% | −93.9% | |
| Buybacks | −10.3 | 0.0 | −4.9 | 0.0 | 0.0 | 0.0 | 0.0 | −6.4 | −194.9 | −183.1 |
| Dividends paid | 0.0 | −2.7 | −50.6 | −54.0 | −79.2 | −213.7 | −159.6 | −346.5 | −228.8 | −34.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 104.0 | 177.1 | 191.7 | 285.2 | 405.4 | 748.9 | 998.3 | 949.6 | 713.3 | 477.2 |
| Total debt | 437.6 | 438.3 | 439.4 | 440.5 | 443.8 | 444.6 | 444.4 | 445.3 | 446.2 | 445.4 |
| Net cash (debt) | −333.7 | −261.2 | −247.8 | −155.3 | −38.4 | 304.3 | 554.0 | 504.3 | 267.1 | 31.8 |
| Shareholders’ equity | 580.0 | 674.5 | 672.6 | 701.3 | 850.8 | 1,352.6 | 2,058.0 | 2,195.7 | 2,151.3 | 2,074.9 |
| Debt to equity | 0.75 | 0.65 | 0.65 | 0.63 | 0.52 | 0.33 | 0.22 | 0.20 | 0.21 | 0.21 |
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 | ||||||||||
| 151.9 | 151.6 | 163.6 | 245.6 | 294.5 | 667.0 | 1,041.2 | 687.5 | 438.3 | 254.1 | |
| Growth | −0.2% | +7.9% | +50.1% | +19.9% | +126.5% | +56.1% | −34.0% | −36.2% | −42.0% | |
| 72.8 | 80.4 | 146.8 | 80.1 | 95.2 | 80.8 | 101.6 | 132.5 | 144.1 | 158.2 | |
| Investment | ||||||||||
| −83.6 | −75.5 | −80.0 | −82.7 | −79.4 | −106.5 | −114.1 | −215.4 | −229.6 | −241.4 | |
| calc | 68.3 | 76.1 | 83.6 | 162.9 | 215.1 | 560.5 | 927.1 | 472.0 | 208.8 | 12.7 |
| Growth | +11.4% | +9.9% | +94.8% | +32.0% | +160.6% | +65.4% | −49.1% | −55.8% | −93.9% | |
| calc | 1.76 | 1.95 | 2.12 | 4.15 | 5.45 | 14.14 | 23.31 | 11.83 | 5.31 | 0.34 |
| −298.8 | −73.2 | −89.3 | −94.1 | −78.7 | −105.6 | −625.5 | −375.6 | −237.8 | −263.3 | |
| Financing | ||||||||||
| 66.4 | −5.2 | −59.8 | −58.0 | −95.7 | −217.9 | −166.3 | −360.7 | −436.8 | −226.9 | |
| 0.0 | −2.7 | −50.6 | −54.0 | −79.2 | −213.7 | −159.6 | −346.5 | −228.8 | −34.6 | |
| −10.3 | 0.0 | −4.9 | 0.0 | 0.0 | 0.0 | 0.0 | −6.4 | −194.9 | −183.1 | |
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.