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 | 760.0 | 1,455.1 | 1,730.4 | 1,922.4 | 1,258.0 | 756.8 | 1,261.2 | 3,434.9 | 1,266.8 | 2,239.1 |
| Growth | +91.5% | +18.9% | +11.1% | −34.6% | −39.8% | +66.7% | +172.4% | −63.1% | +76.8% | |
| Net income | −848.1 | 380.7 | 796.5 | −80.7 | −483.8 | −498.6 | −142.1 | 1,720.7 | −90.5 | 633.2 |
| Growth | +109.2% | −110.1% | −105.3% | |||||||
| EPS, diluted | −3.70 | 1.65 | 3.71 | −0.42 | −2.43 | −2.31 | −0.75 | 8.99 | −0.60 | 3.98 |
| Growth | +124.8% | −111.3% | −106.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −111.6% | 26.2% | 46.0% | −4.2% | −38.5% | −65.9% | −11.3% | 50.1% | −7.1% | 28.3% |
| Free cash flow margin | 38.4% | 1.1% | −13.3% | −11.0% | 24.5% | 60.8% | 53.1% | 3.9% | 21.7% | 23.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 464.3 | 648.7 | 885.8 | 980.6 | 795.1 | 926.4 | 1,235.0 | 814.6 | 815.8 | 1,029.0 |
| Capital expenditure | −172.7 | −632.8 | −1,116.4 | −1,192.6 | −487.3 | −465.9 | −565.8 | −679.4 | −540.3 | −495.0 |
| Free cash flow | 291.5 | 15.8 | −230.6 | −212.0 | 307.8 | 460.5 | 669.3 | 135.2 | 275.4 | 534.0 |
| Growth | −94.6% | −1,555.6% | +49.6% | +45.3% | −79.8% | +103.8% | +93.9% | |||
| Buybacks | 0.0 | −103.2 | −381.8 | −117.5 | −37.2 | −245.2 | −565.1 | −319.9 | −184.2 | −523.6 |
| Dividends paid | −2.3 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 46.3 | 509.2 | 17.2 | 16.3 | 15.6 | 3.6 | 21.3 | 0.4 | 17.2 | 0.8 |
| Total debt | 2,419.9 | 2,187.3 | 2,378.2 | 2,754.4 | 2,424.0 | 2,214.1 | 2,205.7 | 2,214.4 | 2,166.0 | 2,421.4 |
| Net cash (debt) | −2,373.6 | −1,678.1 | −2,361.0 | −2,738.2 | −2,408.4 | −2,210.6 | −2,184.4 | −2,213.9 | −2,148.8 | −2,420.6 |
| Shareholders’ equity | 3,798.4 | 3,899.9 | 4,330.0 | 4,160.5 | 4,422.4 | 3,700.3 | 2,950.5 | 4,361.0 | 4,098.0 | 4,337.0 |
| Debt to equity | 0.64 | 0.56 | 0.55 | 0.66 | 0.55 | 0.60 | 0.75 | 0.51 | 0.53 | 0.56 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 46.3 | 509.2 | 17.2 | 16.3 | 15.6 | 3.6 | 21.3 | 0.4 | 17.2 | 0.8 | |
| 124.5 | 156.8 | 252.4 | 133.5 | 145.9 | 330.1 | 348.5 | 116.1 | 179.5 | 264.7 | |
| 15.3 | 10.7 | 9.7 | 7.0 | 9.7 | 6.1 | 27.2 | 19.8 | 14.6 | 26.2 | |
| 8,140.4 | 5,789.8 | 6,942.4 | 7,136.6 | 7,025.5 | 6,989.5 | 7,096.5 | 7,342.6 | 7,384.1 | 7,863.4 | |
| n/a | 0.0 | 796.4 | 796.4 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | 323.3 | |
| 9,179.7 | 6,931.9 | 8,592.2 | 9,060.8 | 8,041.8 | 8,100.8 | 8,515.8 | 8,626.7 | 8,511.9 | 9,094.4 | |
| Growth | −24.5% | +24.0% | +5.5% | −11.2% | +0.7% | +5.1% | +1.3% | −1.3% | +6.8% | |
| Liabilities | ||||||||||
| −1.3 | 0.3 | 0.0 | 0.0 | 22.6 | 0.0 | 0.0 | 325.7 | 327.8 | 208.1 | |
| 2,421.2 | 2,187.0 | 2,378.2 | 2,754.4 | 2,401.4 | 2,214.1 | 2,205.7 | 1,888.7 | 1,838.2 | 2,213.3 | |
| calc | 2,419.9 | 2,187.3 | 2,378.2 | 2,754.4 | 2,424.0 | 2,214.1 | 2,205.7 | 2,214.4 | 2,166.0 | 2,421.4 |
| 5,238.8 | 3,032.0 | 3,510.4 | 4,098.5 | 3,619.3 | 4,400.5 | 5,565.3 | 4,265.6 | 4,413.9 | 4,757.4 | |
| Equity | ||||||||||
| 1,727.8 | 1,455.8 | 2,071.8 | 1,971.7 | 1,476.1 | 877.9 | 449.0 | 1,981.9 | 1,753.3 | 1,984.2 | |
| 3,798.4 | 3,899.9 | 4,330.0 | 4,160.5 | 4,422.4 | 3,700.3 | 2,950.5 | 4,361.0 | 4,098.0 | 4,337.0 | |
| Growth | +2.7% | +11.0% | −3.9% | +6.3% | −16.3% | −20.3% | +47.8% | −6.0% | +5.8% | |
| Per share and net cash | ||||||||||
| calc | −2,373.6 | −1,678.1 | −2,361.0 | −2,738.2 | −2,408.4 | −2,210.6 | −2,184.4 | −2,213.9 | −2,148.8 | −2,420.6 |
| 229.4 | 223.7 | 198.3 | 186.6 | 220.4 | 203.5 | 170.8 | 154.4 | 148.9 | 142.6 | |
| calc | 16.55 | 17.43 | 21.83 | 22.29 | 20.06 | 18.18 | 17.27 | 28.25 | 27.53 | 30.42 |
Lines marked calc are worked out here from filed figures; point at one for how.