Closing prices at the end of each trading day, from 11 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 | 1,036.3 | 1,023.5 | 1,088.2 | 1,230.6 | 1,386.0 | 2,313.4 | 3,555.0 | 3,962.3 | 4,102.1 | 4,040.6 |
| Growth | −1.2% | +6.3% | +13.1% | +12.6% | +66.9% | +53.7% | +11.5% | +3.5% | −1.5% | |
| Operating income | −6.2 | 17.3 | 62.9 | 128.6 | 214.1 | 683.1 | 850.8 | 1,036.8 | 1,021.9 | 149.5 |
| Net income | −16.5 | 10.2 | 50.4 | 119.5 | 312.9 | 725.7 | 540.2 | 792.6 | 950.1 | −81.2 |
| Growth | +392.6% | +136.9% | +161.8% | +132.0% | −25.6% | +46.7% | +19.9% | −108.5% | ||
| EPS, diluted | −0.43 | −0.07 | −1.01 | 1.66 | 4.56 | 11.39 | 8.71 | 12.79 | 15.88 | −1.50 |
| Growth | +174.7% | +149.8% | −23.5% | +46.8% | +24.2% | −109.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 48.3% | 50.5% | 51.5% | 50.1% | 54.1% | 61.4% | 52.3% | 55.8% | 58.8% | 58.3% |
| Operating margin | −0.6% | 1.7% | 5.8% | 10.5% | 15.4% | 29.5% | 23.9% | 26.2% | 24.9% | 3.7% |
| Net margin | −1.6% | 1.0% | 4.6% | 9.7% | 22.6% | 31.4% | 15.2% | 20.0% | 23.2% | −2.0% |
| Free cash flow margin | 1.7% | 8.3% | 9.4% | 4.3% | 16.2% | 22.1% | 14.0% | 20.6% | 22.5% | 16.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 39.8 | 98.3 | 114.2 | 90.0 | 266.9 | 567.2 | 603.1 | 930.4 | 992.5 | 710.4 |
| Capital expenditure | −22.2 | −13.1 | −12.0 | −36.6 | −42.0 | −55.9 | −104.2 | −115.6 | −69.3 | −51.2 |
| Free cash flow | 17.6 | 85.1 | 102.2 | 53.4 | 224.9 | 511.2 | 499.0 | 814.8 | 923.1 | 659.2 |
| Growth | +384.9% | +20.0% | −47.8% | +321.2% | +127.4% | −2.4% | +63.3% | +13.3% | −28.6% | |
| Buybacks | 0.0 | −50.0 | −63.1 | −147.2 | −170.8 | −1,000.0 | 0.0 | −175.0 | −552.5 | −582.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 147.6 | 172.1 | 123.4 | 108.3 | 135.8 | 213.2 | 191.6 | 149.3 | 180.5 | 130.4 |
| Total debt | n/a | 0.7 | 120.0 | 205.0 | 180.0 | 771.4 | 2,322.4 | 1,664.3 | 1,349.3 | 1,230.9 |
| Net cash (debt) | n/a | 171.5 | 3.4 | −96.7 | −44.2 | −558.2 | −2,130.8 | −1,515.0 | −1,168.9 | −1,100.5 |
| Shareholders’ equity | 220.4 | 185.9 | 150.3 | 131.9 | 290.6 | 14.1 | 817.9 | 1,453.9 | 1,835.7 | 1,293.3 |
| Debt to equity | n/a | 0.00 | 0.80 | 1.55 | 0.62 | 54.78 | 2.84 | 1.14 | 0.74 | 0.95 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 48.3% | 50.5% | 51.5% | 50.1% | 54.1% | 61.4% | 52.3% | 55.8% | 58.8% | 58.3% | |
| −0.6% | 1.7% | 5.8% | 10.5% | 15.4% | 29.5% | 23.9% | 26.2% | 24.9% | 3.7% | |
| −0.7% | 1.8% | 6.0% | 9.7% | 14.9% | 28.7% | 20.2% | 22.1% | 22.2% | 1.8% | |
| −1.6% | 1.0% | 4.6% | 9.7% | 22.6% | 31.4% | 15.2% | 20.0% | 23.2% | −2.0% | |
| 1.7% | 8.3% | 9.4% | 4.3% | 16.2% | 22.1% | 14.0% | 20.6% | 22.5% | 16.3% | |
| Spending | ||||||||||
| 1.1% | 1.3% | 1.3% | 1.0% | 0.7% | 0.6% | 0.5% | 0.5% | 0.6% | 0.7% | |
| 48.6% | 48.3% | 45.5% | 39.7% | 37.1% | 31.9% | 28.4% | 29.4% | 33.3% | 36.4% | |
| 2.1% | 1.3% | 1.1% | 3.0% | 3.0% | 2.4% | 2.9% | 2.9% | 1.7% | 1.3% | |
| n/a | 43.7% | 22.6% | −0.1% | −51.2% | −9.3% | 24.8% | 9.6% | −4.3% | 211.3% | |
| Returns | ||||||||||
| −7.5% | 5.5% | 33.6% | 90.6% | 107.6% | 5,153.3% | 66.0% | 54.5% | 51.8% | −6.3% | |
| −2.9% | 1.9% | 10.8% | 16.2% | 28.0% | 47.0% | 12.0% | 17.1% | 19.7% | −1.9% | |
| Balance and payout | ||||||||||
| n/a | 0.00 | 0.80 | 1.55 | 0.62 | 54.78 | 2.84 | 1.14 | 0.74 | 0.95 | |
| 29.5% | 32.3% | 67.9% | 82.1% | 74.0% | 99.1% | 81.8% | 68.7% | 61.9% | 69.0% | |
| 0.0% | 58.7% | 61.8% | 275.7% | 76.0% | 195.6% | 0.0% | 21.5% | 59.8% | 88.3% | |