Closing prices at the end of each trading day, from 14 Oct 2021. 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 1,231.1 | 1,403.1 | 1,579.7 | 1,961.3 | 1,925.3 | 1,527.2 | 1,582.0 |
| Growth | +14.0% | +12.6% | +24.2% | −1.8% | −20.7% | +3.6% | |
| Operating income | −157.1 | 331.9 | 388.4 | 312.2 | 524.4 | 604.0 | 821.4 |
| Net income | −423.5 | −322.0 | −25.8 | −459.0 | −1,976.6 | −1,632.0 | 143.6 |
| Growth | |||||||
| EPS, diluted | −1.44 | −1.09 | −0.09 | −1.39 | −5.93 | −4.90 | 0.42 |
| Growth |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | −12.8% | 23.7% | 24.6% | 15.9% | 27.2% | 39.5% | 51.9% |
| Net margin | −34.4% | −22.9% | −1.6% | −23.4% | −102.7% | −106.9% | 9.1% |
| Free cash flow margin | n/a | 38.5% | 32.4% | 27.0% | 20.2% | 32.4% | 45.4% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 641.9 | 635.3 | 750.2 | 907.3 | 853.5 | 729.4 | 936.2 |
| Capital expenditure | n/a | −94.8 | −238.1 | −378.5 | −464.9 | −235.2 | −217.5 |
| Free cash flow | n/a | 540.5 | 512.0 | 528.8 | 388.6 | 494.2 | 718.7 |
| Growth | −5.3% | +3.3% | −26.5% | +27.2% | +45.4% | ||
| Buybacks | n/a | n/a | n/a | n/a | −10.0 | n/a | n/a |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash | 898.8 | 585.4 | 916.5 | 514.1 | 293.8 | 578.0 | 825.7 |
| Total debt | n/a | 2,017.1 | 2,401.5 | 2,906.3 | 3,056.7 | 3,219.2 | 2,842.0 |
| Net cash (debt) | n/a | −1,431.7 | −1,485.0 | −2,392.2 | −2,762.9 | −2,641.2 | −2,016.3 |
| Shareholders’ equity | 1,430.3 | 1,210.0 | 1,520.4 | 1,133.0 | 109.8 | −473.2 | −251.3 |
| Debt to equity | n/a | 1.67 | 1.58 | 2.57 | 27.83 | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | |||||||
| −12.8% | 23.7% | 24.6% | 15.9% | 27.2% | 39.5% | 51.9% | |
| −33.3% | −10.9% | −0.5% | −27.7% | −94.2% | −92.4% | 43.7% | |
| −34.4% | −22.9% | −1.6% | −23.4% | −102.7% | −106.9% | 9.1% | |
| n/a | 38.5% | 32.4% | 27.0% | 20.2% | 32.4% | 45.4% | |
| Spending | |||||||
| n/a | 6.8% | 15.1% | 19.3% | 24.1% | 15.4% | 13.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 12.5% | |
| Returns | |||||||
| −29.6% | −26.6% | −1.7% | −40.5% | −1,799.4% | n/a | n/a | |
| n/a | −7.2% | −0.5% | −7.3% | −37.1% | −38.4% | 3.2% | |
| Balance and payout | |||||||
| n/a | 1.67 | 1.58 | 2.57 | 27.83 | n/a | n/a | |
| n/a | 72.5% | 68.5% | 78.5% | 93.8% | 107.4% | 102.0% | |
| n/a | n/a | n/a | n/a | 2.6% | n/a | n/a | |