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 | n/a | 391.4 | 459.0 | 617.8 | 1,026.7 | 940.9 | 872.0 | 1,008.5 | 1,322.6 | 1,818.9 |
| Growth | +17.3% | +34.6% | +66.2% | −8.4% | −7.3% | +15.7% | +31.1% | +37.5% | ||
| Operating income | 67.0 | −38.5 | −476.8 | 146.8 | 260.5 | 217.9 | 41.7 | 182.0 | 419.4 | 727.4 |
| Net income | −344.2 | −9.9 | −361.9 | 80.6 | 124.8 | −136.0 | −353.8 | 104.6 | 289.1 | 507.3 |
| Growth | +54.9% | −209.0% | +176.3% | +75.4% | ||||||
| EPS, diluted | −0.48 | −0.07 | −2.28 | 0.50 | 0.71 | −0.75 | −1.93 | 0.54 | 1.41 | 2.47 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 32.2% | 18.3% | 21.0% | 35.4% | 30.8% | 19.7% | 26.6% | 38.3% | 48.5% |
| Operating margin | n/a | −9.8% | −103.9% | 23.8% | 25.4% | 23.2% | 4.8% | 18.0% | 31.7% | 40.0% |
| Net margin | n/a | −2.5% | −78.8% | 13.0% | 12.2% | −14.5% | −40.6% | 10.4% | 21.9% | 27.9% |
| Free cash flow margin | n/a | n/a | n/a | −7.9% | 23.1% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | n/a | n/a | 165.8 | 425.6 | n/a | n/a | n/a | n/a | n/a |
| Capital expenditure | −297.7 | −309.1 | −231.7 | −214.5 | −188.9 | −282.1 | −289.9 | −401.9 | −594.1 | −866.4 |
| Free cash flow | n/a | n/a | n/a | −48.7 | 236.7 | n/a | n/a | n/a | n/a | n/a |
| Growth | ||||||||||
| Buybacks | n/a | −5.3 | −2.1 | 0.0 | −3.6 | 0.0 | −14.0 | −4.4 | −2.0 | −11.3 |
| Dividends paid | n/a | −10.6 | 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 | 883.2 | 479.5 | 286.3 | 177.7 | 452.0 | 481.3 | 279.7 | 540.5 | 856.8 | 869.4 |
| Total debt | 591.6 | 593.8 | 596.0 | 479.7 | 501.1 | 489.8 | 494.4 | 636.1 | 915.4 | 1,275.1 |
| Net cash (debt) | 291.6 | −114.3 | −309.7 | −302.0 | −49.2 | −8.4 | −214.7 | −95.6 | −58.6 | −405.7 |
| Shareholders’ equity | 3,482.7 | 3,643.5 | 3,283.7 | 3,414.5 | 3,646.2 | 3,570.4 | 3,204.1 | 3,518.1 | 3,896.6 | 4,279.3 |
| Debt to equity | 0.17 | 0.16 | 0.18 | 0.14 | 0.14 | 0.14 | 0.15 | 0.18 | 0.23 | 0.30 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| n/a | 391.4 | 459.0 | 617.8 | 1,026.7 | 940.9 | 872.0 | 1,008.5 | 1,322.6 | 1,818.9 | |
| Growth | +17.3% | +34.6% | +66.2% | −8.4% | −7.3% | +15.7% | +31.1% | +37.5% | ||
| 269.6 | 265.3 | 375.2 | 488.0 | 663.3 | 650.7 | 699.8 | 740.0 | 815.6 | 936.2 | |
| 163.2 | 126.1 | 83.8 | 129.9 | 363.4 | 290.2 | 172.2 | 268.5 | 507.0 | 882.7 | |
| Growth | −22.7% | −33.5% | +54.9% | +179.8% | −20.1% | −40.7% | +55.9% | +88.8% | +74.1% | |
| 37.9 | 54.6 | 46.8 | 29.2 | 28.5 | 35.5 | 37.0 | 39.8 | 36.2 | 39.2 | |
| 67.0 | −38.5 | −476.8 | 146.8 | 260.5 | 217.9 | 41.7 | 182.0 | 419.4 | 727.4 | |
| Growth | −157.5% | +77.4% | −16.4% | −80.9% | +336.7% | +130.4% | +73.4% | |||
| 48.7 | 0.8 | −466.1 | 113.5 | 206.3 | 157.5 | 11.9 | 163.4 | 435.4 | 544.3 | |
| 56.2 | 19.4 | −86.5 | 39.8 | 82.4 | 138.1 | 61.2 | 57.6 | 134.8 | 22.1 | |
| −344.2 | −9.9 | −361.9 | 80.6 | 124.8 | −136.0 | −353.8 | 104.6 | 289.1 | 507.3 | |
| Growth | +54.9% | −209.0% | +176.3% | +75.4% | ||||||
| Per share | ||||||||||
| −0.48 | −0.07 | −2.28 | 0.51 | 0.73 | −0.75 | −1.93 | 0.54 | 1.42 | 2.50 | |
| −0.48 | −0.07 | −2.28 | 0.50 | 0.71 | −0.75 | −1.93 | 0.54 | 1.41 | 2.47 | |
| Growth | +42.0% | −205.6% | +161.1% | +75.2% | ||||||
| 716.6 | 150.5 | 158.5 | 158.9 | 171.0 | 180.3 | 183.4 | 194.4 | 204.0 | 203.0 | |
| 716.6 | 150.5 | 158.5 | 161.5 | 175.2 | 181.8 | 183.4 | 195.3 | 205.5 | 205.4 | |
| Growth | −79.0% | +5.3% | +1.9% | +8.5% | +3.7% | +0.9% | +6.5% | +5.2% | −0.1% | |
† The diluted share count jumps at 2017, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.