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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 464.3 | 648.7 | 885.8 | 980.6 | 795.1 | 926.4 | 1,235.0 | 814.6 | 815.8 | 1,029.0 | |
| Growth | +39.7% | +36.6% | +10.7% | −18.9% | +16.5% | +33.3% | −34.0% | +0.1% | +26.1% | |
| 419.9 | 412.0 | 493.4 | 508.5 | 501.8 | 515.1 | 461.2 | 433.6 | 485.8 | 574.1 | |
| Investment | ||||||||||
| −172.7 | −632.8 | −1,116.4 | −1,192.6 | −487.3 | −465.9 | −565.8 | −679.4 | −540.3 | −495.0 | |
| calc | 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% | |||
| calc | 1.27 | 0.07 | −1.07 | −1.11 | 1.54 | 2.13 | 3.53 | 0.70 | 1.82 | 3.33 |
| 487.4 | −221.9 | −894.7 | −1,147.4 | −439.0 | −420.6 | −528.3 | −509.4 | −484.5 | −900.9 | |
| Financing | ||||||||||
| −970.4 | 36.1 | −483.1 | 166.0 | −350.8 | −523.8 | −689.0 | −326.1 | −276.7 | −169.7 | |
| −2.3 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.0 | −103.2 | −381.8 | −117.5 | −37.2 | −245.2 | −565.1 | −319.9 | −184.2 | −523.6 | |
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.