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 | 987.1 | 1,094.9 | 1,111.0 | 1,065.3 | 1,241.7 | 875.5 | 958.8 | 987.1 | 1,633.0 | 2,852.8 |
| Growth | +10.9% | +1.5% | −4.1% | +16.6% | −29.5% | +9.5% | +3.0% | +65.4% | +74.7% | |
| Operating income | 32.5 | 580.0 | 34.1 | −338.1 | 145.4 | −104.6 | 41.3 | −0.3 | 944.0 | 1,093.6 |
| Net income | 52.6 | 501.6 | −28.2 | −412.6 | 42.6 | −254.4 | −70.1 | 94.3 | 819.6 | 732.3 |
| Growth | +853.6% | −105.6% | −697.2% | +769.1% | −10.7% | |||||
| EPS, diluted | 0.12 | 1.07 | −0.06 | −0.88 | 0.09 | −0.53 | −0.15 | 0.19 | 1.50 | 1.14 |
| Growth | +791.7% | −105.6% | −688.9% | +689.5% | −24.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 10.4% | 14.0% | 12.3% | 6.5% | 20.2% | 7.1% | 15.4% | 12.6% | 33.7% | 42.3% |
| Operating margin | 3.3% | 53.0% | 3.1% | −31.7% | 11.7% | −11.9% | 4.3% | −0.0% | 57.8% | 38.3% |
| Net margin | 5.3% | 45.8% | −2.5% | −38.7% | 3.4% | −29.1% | −7.3% | 9.6% | 50.2% | 25.7% |
| Free cash flow margin | 4.2% | 9.0% | −5.9% | 10.8% | 4.5% | −27.4% | −34.8% | −75.8% | −4.4% | 29.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 311.1 | 295.3 | 191.1 | 363.0 | 347.6 | 285.0 | 408.7 | 159.4 | 486.0 | 1,142.6 |
| Capital expenditure | −269.5 | −197.0 | −257.2 | −248.1 | −292.1 | −525.2 | −742.7 | −907.3 | −558.6 | −293.5 |
| Free cash flow | 41.6 | 98.3 | −66.1 | 114.9 | 55.5 | −240.2 | −334.0 | −747.9 | −72.6 | 849.1 |
| Growth | +136.3% | −167.2% | −51.7% | −532.8% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −50.0 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | −18.4 | −13.7 | −18.0 | −128.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 652.0 | 664.1 | 615.1 | 830.6 | 941.5 | 544.9 | 407.8 | 367.1 | 347.5 | 421.9 |
| Total debt | 485.1 | 391.6 | 398.5 | 408.5 | 466.6 | 464.4 | 918.7 | 830.8 | 1,028.9 | 649.8 |
| Net cash (debt) | 166.9 | 272.5 | 216.6 | 422.1 | 474.9 | 80.5 | −510.9 | −463.7 | −681.4 | −227.9 |
| Shareholders’ equity | 2,221.7 | 2,791.6 | 2,732.6 | 2,346.1 | 2,458.2 | 2,239.8 | 2,130.8 | 2,206.0 | 3,336.7 | 4,191.4 |
| Debt to equity | 0.22 | 0.14 | 0.15 | 0.17 | 0.19 | 0.21 | 0.43 | 0.38 | 0.31 | 0.16 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 652.0 | 664.1 | 615.1 | 830.6 | 941.5 | 544.9 | 407.8 | 367.1 | 347.5 | 421.9 | |
| 49.2 | 52.2 | 63.2 | 51.4 | 80.7 | 48.4 | 84.2 | 67.8 | 34.7 | 60.9 | |
| 207.9 | 200.0 | 274.7 | 308.5 | 327.3 | 302.1 | 199.9 | 266.3 | 271.9 | 377.0 | |
| 1,868.2 | 1,940.2 | 2,436.1 | 2,239.6 | 2,362.0 | 2,587.9 | 2,598.0 | 3,496.5 | 4,269.4 | 4,162.8 | |
| 3,400.5 | 3,966.9 | 3,961.0 | 3,862.1 | 4,154.3 | 3,971.6 | 4,425.1 | 4,537.9 | 5,374.4 | 5,852.5 | |
| Growth | +16.7% | −0.1% | −2.5% | +7.6% | −4.4% | +11.4% | +2.5% | +18.4% | +8.9% | |
| Liabilities | ||||||||||
| n/a | n/a | 0.0 | 4.6 | 7.9 | 7.5 | 8.7 | 5.0 | 1.0 | 1.0 | |
| 485.1 | 391.6 | 398.5 | 403.9 | 458.7 | 456.9 | 910.0 | 825.8 | 1,027.9 | 648.8 | |
| calc | 485.1 | 391.6 | 398.5 | 408.5 | 466.6 | 464.4 | 918.7 | 830.8 | 1,028.9 | 649.8 |
| 1,129.4 | 1,120.1 | 1,168.4 | 1,443.3 | 1,608.8 | 1,654.5 | 2,218.3 | 2,273.8 | 1,973.7 | 1,606.6 | |
| Equity | ||||||||||
| −409.7 | 91.3 | 63.1 | −350.2 | −307.9 | −562.2 | −632.4 | −538.3 | 259.4 | 872.6 | |
| 2,221.7 | 2,791.6 | 2,732.6 | 2,346.1 | 2,458.2 | 2,239.8 | 2,130.8 | 2,206.0 | 3,336.7 | 4,191.4 | |
| Growth | +25.7% | −2.1% | −14.1% | +4.8% | −8.9% | −4.9% | +3.5% | +51.3% | +25.6% | |
| Per share and net cash | ||||||||||
| calc | 166.9 | 272.5 | 216.6 | 422.1 | 474.9 | 80.5 | −510.9 | −463.7 | −681.4 | −227.9 |
| n/a | 465.9 | 466.8 | 469.1 | 475.3 | 477.0 | 479.0 | 481.3 | 571.4 | 591.1 | |
| calc | n/a | 5.99 | 5.85 | 5.00 | 5.17 | 4.70 | 4.45 | 4.58 | 5.84 | 7.09 |
Lines marked calc are worked out here from filed figures; point at one for how.