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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 425.0 | 379.2 | 359.1 | 152.2 | 319.2 | 1,086.9 | 546.1 | 413.4 |
| Growth | −10.8% | −5.3% | −57.6% | +109.8% | +240.5% | −49.8% | −24.3% | |
| Operating income | 343.7 | 396.4 | 208.8 | 68.6 | 195.0 | 815.7 | 390.6 | 232.1 |
| Net income | 317.6 | 300.5 | 143.3 | −28.8 | 30.5 | 610.5 | 146.5 | 62.6 |
| Growth | −5.4% | −52.3% | −120.1% | +1,901.3% | −76.0% | −57.3% | ||
| EPS, diluted | 150.30 | 1.37 | 0.65 | −0.13 | 0.14 | 2.74 | 0.66 | 0.28 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 80.9% | 104.5% | 58.1% | 45.1% | 61.1% | 75.0% | 71.5% | 56.2% |
| Net margin | 74.7% | 79.3% | 39.9% | −18.9% | 9.6% | 56.2% | 26.8% | 15.1% |
| Free cash flow margin | −54.9% | −73.0% | 14.9% | −384.9% | −146.1% | −25.6% | 39.6% | −7.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −233.3 | −273.6 | 53.8 | −585.4 | −466.1 | −274.7 | 216.7 | −29.0 |
| Capital expenditure | −0.1 | −3.4 | −0.4 | −0.3 | −0.4 | −3.2 | −0.7 | −0.3 |
| Free cash flow | −233.4 | −277.0 | 53.5 | −585.6 | −466.5 | −277.9 | 216.1 | −29.3 |
| Growth | −1,195.3% | −113.6% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | −3.7 | −3.8 | −5.1 | −15.3 |
| Dividends paid | −24.6 | −28.4 | n/a | −41.1 | −27.7 | −27.5 | n/a | n/a |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 395.5 | 178.2 | 322.1 | 180.3 | 107.7 | 220.5 | 469.9 | 566.4 |
| Total debt | n/a | 665.3 | 677.4 | 1,036.5 | 1,269.1 | 1,534.7 | 1,763.6 | 2,127.8 |
| Net cash (debt) | n/a | −487.2 | −355.3 | −856.2 | −1,161.4 | −1,314.2 | −1,293.7 | −1,561.4 |
| Shareholders’ equity | 1,500.1 | 1,872.6 | 1,762.8 | 1,695.9 | 1,742.6 | 2,290.9 | 2,419.4 | 2,448.0 |
| Debt to equity | n/a | 0.36 | 0.38 | 0.61 | 0.73 | 0.67 | 0.73 | 0.87 |
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 | ||||||||
| 80.9% | 104.5% | 58.1% | 45.1% | 61.1% | 75.0% | 71.5% | 56.2% | |
| 71.8% | 94.8% | 50.3% | 1.8% | 34.2% | 67.9% | 46.4% | 20.3% | |
| 74.7% | 79.3% | 39.9% | −18.9% | 9.6% | 56.2% | 26.8% | 15.1% | |
| −54.9% | −73.0% | 14.9% | −384.9% | −146.1% | −25.6% | 39.6% | −7.1% | |
| Spending | ||||||||
| n/a | 5.9% | 6.0% | 20.0% | 9.3% | 3.1% | 5.7% | 9.3% | |
| 0.0% | 0.9% | 0.1% | 0.2% | 0.1% | 0.3% | 0.1% | 0.1% | |
| −4.1% | 8.9% | 13.0% | 348.8% | 10.6% | 2.7% | 9.5% | 14.1% | |
| Returns | ||||||||
| 21.2% | 16.0% | 8.1% | −1.7% | 1.8% | 26.7% | 6.1% | 2.6% | |
| 12.5% | 9.9% | 4.6% | n/a | n/a | n/a | n/a | n/a | |
| Balance and payout | ||||||||
| n/a | 0.36 | 0.38 | 0.61 | 0.73 | 0.67 | 0.73 | 0.87 | |
| 46.5% | 50.6% | 46.7% | n/a | n/a | n/a | n/a | n/a | |
| 7.7% | 9.5% | n/a | n/a | 90.7% | 4.5% | n/a | n/a | |
| n/a | n/a | n/a | n/a | n/a | n/a | 2.4% | n/a | |