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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| n/a | 32.2% | 18.3% | 21.0% | 35.4% | 30.8% | 19.7% | 26.6% | 38.3% | 48.5% | |
| n/a | −9.8% | −103.9% | 23.8% | 25.4% | 23.2% | 4.8% | 18.0% | 31.7% | 40.0% | |
| n/a | 0.2% | −101.5% | 18.4% | 20.1% | 16.7% | 1.4% | 16.2% | 32.9% | 29.9% | |
| n/a | −2.5% | −78.8% | 13.0% | 12.2% | −14.5% | −40.6% | 10.4% | 21.9% | 27.9% | |
| n/a | n/a | n/a | −7.9% | 23.1% | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| n/a | 13.9% | 10.2% | 4.7% | 2.8% | 3.8% | 4.2% | 3.9% | 2.7% | 2.2% | |
| n/a | 79.0% | 50.5% | 34.7% | 18.4% | 30.0% | 33.2% | 39.8% | 44.9% | 47.6% | |
| 115.4% | 2,447.3% | n/a | 35.1% | 39.9% | 87.7% | 516.4% | 35.2% | 31.0% | 4.1% | |
| Returns | ||||||||||
| −9.9% | −0.3% | −11.0% | 2.4% | 3.4% | −3.8% | −11.0% | 3.0% | 7.4% | 11.9% | |
| −7.2% | −0.2% | −7.8% | 1.7% | 2.5% | −2.8% | −7.9% | 2.1% | 5.0% | 7.5% | |
| Balance and payout | ||||||||||
| 0.17 | 0.16 | 0.18 | 0.14 | 0.14 | 0.14 | 0.15 | 0.18 | 0.23 | 0.30 | |
| 25.6% | 26.9% | 27.7% | 25.3% | 25.2% | 26.2% | 28.2% | 29.6% | 33.4% | 36.3% | |
| n/a | n/a | n/a | n/a | 1.5% | n/a | n/a | n/a | n/a | n/a | |