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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 10.4% | 14.0% | 12.3% | 6.5% | 20.2% | 7.1% | 15.4% | 12.6% | 33.7% | 42.3% | |
| 3.3% | 53.0% | 3.1% | −31.7% | 11.7% | −11.9% | 4.3% | −0.0% | 57.8% | 38.3% | |
| 9.6% | 55.5% | 1.4% | −30.8% | 8.0% | −6.2% | 4.3% | 13.0% | 59.8% | 34.0% | |
| 5.3% | 45.8% | −2.5% | −38.7% | 3.4% | −29.1% | −7.3% | 9.6% | 50.2% | 25.7% | |
| 4.2% | 9.0% | −5.9% | 10.8% | 4.5% | −27.4% | −34.8% | −75.8% | −4.4% | 29.8% | |
| Spending | ||||||||||
| 3.9% | 3.7% | 3.8% | 3.9% | 3.8% | 4.4% | 5.4% | 5.1% | 3.0% | 2.0% | |
| 27.3% | 18.0% | 23.2% | 23.3% | 23.5% | 60.0% | 77.5% | 91.9% | 34.2% | 10.3% | |
| 35.1% | 16.0% | 251.7% | n/a | 44.6% | n/a | 187.3% | 23.9% | 13.2% | 24.5% | |
| Returns | ||||||||||
| 2.4% | 18.0% | −1.0% | −17.6% | 1.7% | −11.4% | −3.3% | 4.3% | 24.6% | 17.5% | |
| 1.5% | 12.6% | −0.7% | −10.7% | 1.0% | −6.4% | −1.6% | 2.1% | 15.3% | 12.5% | |
| Balance and payout | ||||||||||
| 0.22 | 0.14 | 0.15 | 0.17 | 0.19 | 0.21 | 0.43 | 0.38 | 0.31 | 0.16 | |
| 33.2% | 28.2% | 29.5% | 37.4% | 38.7% | 41.7% | 50.1% | 50.1% | 36.7% | 27.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 14.5% | 2.2% | 17.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 21.0% | |