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 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating income | 126.3 | 86.7 | 286.1 | 508.0 | 1,052.9 | 713.6 | 502.4 | 327.4 | −248.3 | 1,382.3 |
| Net income | 39.1 | 56.9 | 28.9 | 293.4 | 628.1 | 420.1 | 252.9 | 10.1 | −629.9 | 401.9 |
| Growth | +45.3% | −49.1% | +913.8% | +114.1% | −33.1% | −39.8% | −96.0% | −6,338.4% | ||
| EPS, diluted | 0.04 | 0.06 | 0.02 | 0.29 | 0.59 | 0.40 | 0.24 | 0.01 | −0.48 | 0.28 |
| Growth | +50.0% | −66.7% | +1,350.0% | +103.4% | −32.2% | −40.0% | −95.8% | −4,900.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 411.8 | 155.0 | 450.9 | 492.0 | 950.6 | 724.1 | 595.8 | 714.5 | 877.6 | 895.8 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | −9.8 |
| Dividends paid | n/a | n/a | 0.0 | −10.3 | −115.3 | −168.4 | −170.6 | −186.7 | −184.6 | −103.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 144.7 | 147.5 | 102.8 | 140.6 | 479.7 | 673.0 | 651.9 | 306.9 | 337.0 | 380.4 |
| Total debt | 472.8 | 399.6 | 454.5 | 235.8 | 75.9 | 49.7 | 41.7 | 175.9 | 421.5 | 564.4 |
| Net cash (debt) | −328.2 | −252.1 | −351.8 | −95.2 | 403.8 | 623.3 | 610.2 | 131.0 | −84.5 | −184.0 |
| Shareholders’ equity | 1,445.0 | 1,552.1 | 1,610.9 | 1,990.2 | 2,572.0 | 2,860.3 | 3,008.1 | 3,810.4 | 2,983.1 | 3,593.6 |
| Debt to equity | 0.33 | 0.26 | 0.28 | 0.12 | 0.03 | 0.02 | 0.01 | 0.05 | 0.14 | 0.16 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 473.2 | 488.4 | 670.7 | 705.2 | 830.6 | 993.7 | 1,128.3 | 1,154.3 | 1,195.8 | 1,530.5 | |
| 210.1 | 150.3 | 380.7 | 450.5 | 958.3 | 768.6 | 604.2 | 780.0 | 706.2 | 1,530.8 | |
| Growth | −28.5% | +153.3% | +18.3% | +112.7% | −19.8% | −21.4% | +29.1% | −9.5% | +116.8% | |
| 40.9 | 43.6 | 51.3 | 54.6 | 45.6 | 50.2 | 54.5 | 62.4 | 59.5 | 67.1 | |
| 126.3 | 86.7 | 286.1 | 508.0 | 1,052.9 | 713.6 | 502.4 | 327.4 | −248.3 | 1,382.3 | |
| Growth | −31.4% | +230.2% | +77.6% | +107.3% | −32.2% | −29.6% | −34.8% | −175.8% | ||
| 68.5 | 68.9 | 267.1 | 482.4 | 1,034.4 | 726.2 | 530.6 | 320.3 | −309.2 | 976.8 | |
| 29.9 | 7.3 | 132.4 | 173.5 | 362.0 | 265.4 | 243.9 | 278.7 | 317.4 | 550.1 | |
| 39.1 | 56.9 | 28.9 | 293.4 | 628.1 | 420.1 | 252.9 | 10.1 | −629.9 | 401.9 | |
| Growth | +45.3% | −49.1% | +913.8% | +114.1% | −33.1% | −39.8% | −96.0% | −6,338.4% | ||
| Per share | ||||||||||
| 0.04 | 0.06 | 0.03 | 0.29 | 0.60 | 0.40 | 0.24 | 0.01 | −0.48 | 0.30 | |
| 0.04 | 0.06 | 0.02 | 0.29 | 0.59 | 0.40 | 0.24 | 0.01 | −0.48 | 0.28 | |
| Growth | +50.0% | −66.7% | +1,350.0% | +103.4% | −32.2% | −40.0% | −95.8% | −4,900.0% | ||
| 941.7 | 976.4 | 986.8 | 1,014 | 1,043 | 1,054 | 1,064 | 1,232 | 1,309 | 1,325 | |
| 955.1 | 991.4 | 1,047 | 1,023 | 1,056 | 1,062 | 1,071 | 1,237 | 1,309 | 1,481 | |
| Growth | +3.8% | +5.6% | −2.3% | +3.3% | +0.5% | +0.9% | +15.5% | +5.8% | +13.1% | |