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.
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,130.1 | 4,287.6 | 4,625.4 | 4,826.5 | 5,007.4 | 5,562.7 | 6,201.0 | 6,653.9 | 6,899.7 | 7,228.1 |
| Growth | +37.0% | +7.9% | +4.3% | +3.7% | +11.1% | +11.5% | +7.3% | +3.7% | +4.8% | |
| Operating income | 131.2 | 101.5 | 57.9 | 180.8 | 313.4 | 439.2 | 641.0 | 834.5 | 920.4 | 950.7 |
| Net income | 50.1 | 96.5 | −19.9 | 11.4 | 172.5 | 189.6 | 430.2 | 408.4 | 633.1 | 570.6 |
| Growth | +92.5% | −120.6% | +1,416.4% | +9.9% | +126.9% | −5.1% | +55.0% | −9.9% | ||
| EPS, diluted | 5.36 | 10.30 | −2.13 | 1.21 | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | +92.2% | −120.7% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 38.0% | 35.1% | 33.6% | 34.6% | 35.3% | 35.1% | 36.7% | 39.1% | 39.9% | 39.7% |
| Operating margin | 4.2% | 2.4% | 1.3% | 3.7% | 6.3% | 7.9% | 10.3% | 12.5% | 13.3% | 13.2% |
| Net margin | 1.6% | 2.3% | −0.4% | 0.2% | 3.4% | 3.4% | 6.9% | 6.1% | 9.2% | 7.9% |
| Free cash flow margin | −0.3% | 3.1% | 0.7% | 2.5% | 5.8% | 6.6% | 4.1% | 7.9% | 7.3% | 8.6% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 162.0 | 307.8 | 168.9 | 290.4 | 494.5 | 521.8 | 554.5 | 810.7 | 876.4 | 931.9 |
| Capital expenditure | −172.6 | −176.6 | −138.2 | −171.4 | −202.0 | −155.7 | −298.6 | −282.3 | −371.0 | −312.3 |
| Free cash flow | −10.6 | 131.2 | 30.6 | 119.0 | 292.4 | 366.1 | 255.9 | 528.4 | 505.3 | 619.6 |
| Growth | −76.6% | +288.3% | +145.7% | +25.2% | −30.1% | +106.5% | −4.4% | +22.6% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −625.7 | −2,606.0 |
| Dividends paid | −9.3 | −9.3 | −9.4 | −9.4 | −9.4 | −9.4 | −9.4 | −46.9 | −185.6 | −86.7 |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 21.9 | 16.9 | 13.5 | 9.6 | 54.8 | 142.3 | 197.6 | 635.3 | 1,135.8 | 281.9 |
| Total debt | 907.3 | 1,088.0 | 1,104.4 | 1,029.9 | 940.5 | 723.4 | 598.8 | 599.2 | 1,786.3 | 2,786.0 |
| Net cash (debt) | −885.4 | −1,071.1 | −1,090.9 | −1,020.3 | −885.7 | −581.1 | −401.2 | 36.1 | −650.5 | −2,504.1 |
| Shareholders’ equity | 277.1 | 366.7 | 358.2 | 347.0 | 513.0 | 711.8 | 1,115.4 | 1,435.6 | 1,417.6 | −739.7 |
| Debt to equity | 3.27 | 2.97 | 3.08 | 2.97 | 1.83 | 1.02 | 0.54 | 0.42 | 1.26 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jan 2017 | FY2017 31 Dec 2017 | FY2018 30 Dec 2018 | FY2019 29 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 | ||||||||||
| 21.9 | 16.9 | 13.5 | 9.6 | 54.8 | 142.3 | 197.6 | 635.3 | 1,135.8 | 281.9 | |
| 143.6 | 183.6 | 210.0 | 225.9 | 225.8 | 302.9 | 347.5 | 321.9 | 330.4 | 336.4 | |
| 813.0 | 1,031.4 | 990.5 | 997.4 | 1,022.7 | 1,030.7 | 1,183.7 | 1,320.6 | 1,505.3 | 1,604.6 | |
| 144.6 | 169.3 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | 165.9 | |
| 2,449.5 | 3,073.0 | 3,009.9 | 3,126.9 | 3,222.5 | 3,445.6 | 3,709.5 | 4,288.9 | 5,313.1 | 4,303.0 | |
| Growth | +25.5% | −2.1% | +3.9% | +3.1% | +6.9% | +7.7% | +15.6% | +23.9% | −19.0% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.0 | n/a | 0.0 | 349.7 | 100.0 | |
| 907.3 | 1,088.0 | 1,104.4 | 1,029.9 | 940.5 | 723.4 | 598.8 | 599.2 | 1,436.6 | 2,686.0 | |
| calc | 907.3 | 1,088.0 | 1,104.4 | 1,029.9 | 940.5 | 723.4 | 598.8 | 599.2 | 1,786.3 | 2,786.0 |
| 2,086.5 | 2,614.1 | 2,554.8 | 2,675.8 | 2,709.5 | 2,733.8 | 2,594.2 | 2,853.3 | 3,895.5 | 5,042.7 | |
| Equity | ||||||||||
| 301.5 | 388.7 | 359.4 | 381.2 | 544.3 | 724.5 | 1,112.5 | 1,352.1 | 1,395.2 | −824.0 | |
| 277.1 | 366.7 | 358.2 | 347.0 | 513.0 | 711.8 | 1,115.4 | 1,435.6 | 1,417.6 | −739.7 | |
| Growth | +32.3% | −2.3% | −3.1% | +47.9% | +38.8% | +56.7% | +28.7% | −1.3% | −152.2% | |
| Per share and net cash | ||||||||||
| calc | −885.4 | −1,071.1 | −1,090.9 | −1,020.3 | −885.7 | −581.1 | −401.2 | 36.1 | −650.5 | −2,504.1 |
Lines marked calc are worked out here from filed figures; point at one for how.