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 | 1,116.9 | 1,313.6 | 1,491.2 | 1,704.0 | 1,860.5 | 1,846.3 | 2,096.0 | 2,419.2 | 2,853.9 | 3,221.3 |
| Growth | +17.6% | +13.5% | +14.3% | +9.2% | −0.8% | +13.5% | +15.4% | +18.0% | +12.9% | |
| Operating income | −803.4 | −14.7 | −123.5 | −100.5 | −43.4 | −82.3 | 161.0 | 185.8 | 484.2 | 409.5 |
| Net income | −630.2 | −117.0 | −77.2 | −23.8 | 854.0 | −64.1 | 141.6 | 167.6 | 426.9 | 348.9 |
| Growth | −107.5% | +18.4% | +154.6% | −18.3% | ||||||
| EPS, diluted | −3.81 | −0.67 | −0.44 | −0.13 | 4.50 | −0.35 | 0.75 | 0.87 | 2.21 | 1.80 |
| Growth | −107.8% | +16.0% | +154.0% | −18.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −71.9% | −1.1% | −8.3% | −5.9% | −2.3% | −4.5% | 7.7% | 7.7% | 17.0% | 12.7% |
| Net margin | −56.4% | −8.9% | −5.2% | −1.4% | 45.9% | −3.5% | 6.8% | 6.9% | 15.0% | 10.8% |
| Free cash flow margin | −33.7% | −15.8% | −8.3% | −5.7% | −1.6% | 11.3% | 2.6% | 2.6% | 17.1% | 22.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −227.8 | −8.8 | 20.2 | 48.3 | 85.4 | 304.5 | 175.9 | 159.3 | 572.8 | 828.0 |
| Capital expenditure | −148.4 | −199.2 | −144.6 | −145.0 | −114.3 | −95.6 | −121.0 | −96.7 | −85.4 | −103.0 |
| Free cash flow | −376.2 | −208.0 | −124.4 | −96.8 | −28.9 | 209.0 | 54.9 | 62.6 | 487.4 | 725.0 |
| Growth | −73.7% | +13.9% | +679.0% | +48.7% | ||||||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −50.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 408.3 | 598.0 | 494.0 | 437.4 | 649.2 | 587.3 | 724.5 | 755.1 | 942.8 | 1,311.7 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 597.2 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 714.5 |
| Shareholders’ equity | 2,766.3 | 2,808.7 | 2,967.9 | 3,122.4 | 4,100.9 | 4,265.7 | 4,603.2 | 4,951.5 | 5,658.0 | 6,087.0 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.10 |
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 | ||||||||||
| −227.8 | −8.8 | 20.2 | 48.3 | 85.4 | 304.5 | 175.9 | 159.3 | 572.8 | 828.0 | |
| Growth | +138.8% | +76.9% | +256.7% | −42.2% | −9.5% | +259.7% | +44.5% | |||
| 96.9 | 87.9 | 95.7 | 105.3 | 105.2 | 108.0 | 102.0 | 104.4 | 96.4 | 79.6 | |
| Investment | ||||||||||
| −148.4 | −199.2 | −144.6 | −145.0 | −114.3 | −95.6 | −121.0 | −96.7 | −85.4 | −103.0 | |
| calc | −376.2 | −208.0 | −124.4 | −96.8 | −28.9 | 209.0 | 54.9 | 62.6 | 487.4 | 725.0 |
| Growth | −73.7% | +13.9% | +679.0% | +48.7% | ||||||
| calc | −2.26 | −1.19 | −0.70 | −0.54 | −0.15 | 1.14 | 0.29 | 0.33 | 2.48 | 3.67 |
| −484.0 | −305.5 | 264.4 | −31.0 | −53.6 | −366.3 | −20.0 | −111.2 | 136.5 | −414.2 | |
| Financing | ||||||||||
| 727.1 | 507.1 | −388.0 | −74.7 | 181.1 | −0.0 | −18.7 | −18.7 | −526.4 | −42.4 | |
| n/a | n/a | 0.0 | 0.0 | −50.0 | 0.0 | 0.0 | n/a | n/a | n/a | |
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.