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 | 1,105.7 | 1,536.2 | 1,881.9 | 2,158.8 | 2,666.7 | 2,986.3 | 3,394.6 | 3,695.6 | 4,241.2 | 5,141.2 |
| Growth | +38.9% | +22.5% | +14.7% | +23.5% | +12.0% | +13.7% | +8.9% | +14.8% | +21.2% | |
| Operating income | 145.0 | −243.4 | 129.2 | 402.0 | −263.7 | 585.8 | 579.4 | 620.5 | 61.4 | 1,514.9 |
| Net income | 104.2 | −313.1 | 109.5 | 446.9 | −295.7 | 948.6 | 340.7 | 597.6 | 32.6 | 1,286.7 |
| Growth | −400.5% | +308.2% | −166.2% | −64.1% | +75.4% | −94.5% | +3,845.0% | |||
| EPS, diluted | 0.54 | −1.53 | 0.51 | 2.05 | −1.36 | 4.27 | 1.52 | 2.65 | 0.15 | 6.41 |
| Growth | −383.3% | +302.0% | −166.3% | −64.4% | +74.3% | −94.3% | +4,173.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.1% | −15.8% | 6.9% | 18.6% | −9.9% | 19.6% | 17.1% | 16.8% | 1.4% | 29.5% |
| Net margin | 9.4% | −20.4% | 5.8% | 20.7% | −11.1% | 31.8% | 10.0% | 16.2% | 0.8% | 25.0% |
| Free cash flow margin | 16.7% | −13.3% | 14.0% | 29.3% | −11.7% | 19.0% | 26.3% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 304.8 | −93.0 | 336.2 | 710.7 | −124.6 | 749.5 | 969.9 | 496.5 | 335.3 | 1,413.5 |
| Capital expenditure | −120.3 | −111.0 | −73.5 | −78.1 | −187.4 | −181.0 | −77.8 | n/a | n/a | n/a |
| Free cash flow | 184.5 | −204.0 | 262.7 | 632.6 | −312.0 | 568.5 | 892.1 | n/a | n/a | n/a |
| Growth | −210.6% | +140.8% | −149.3% | +56.9% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −2,004.8 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 652.3 | 899.5 | 1,164.0 | 1,832.7 | 1,513.0 | 2,057.4 | 2,951.4 | 3,213.4 | 1,687.8 | 3,097.8 |
| Total debt | 749.8 | 26.8 | 19,094.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −97.5 | 872.7 | −17,930.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 419.5 | 1,630.6 | 1,926.0 | 2,598.4 | 2,611.3 | 3,770.0 | 4,370.1 | 5,189.8 | 3,447.6 | 5,167.5 |
| Debt to equity | 1.79 | 0.02 | 9.91 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
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 | ||||||||||
| 13.1% | −15.8% | 6.9% | 18.6% | −9.9% | 19.6% | 17.1% | 16.8% | 1.4% | 29.5% | |
| 9.7% | −20.3% | 6.1% | 22.5% | −8.7% | 19.1% | 15.6% | 22.6% | 7.5% | 32.4% | |
| 9.4% | −20.4% | 5.8% | 20.7% | −11.1% | 31.8% | 10.0% | 16.2% | 0.8% | 25.0% | |
| 16.7% | −13.3% | 14.0% | 29.3% | −11.7% | 19.0% | 26.3% | n/a | n/a | n/a | |
| Spending | ||||||||||
| 52.6% | 86.3% | 63.7% | 53.5% | 83.1% | 48.8% | 46.7% | 44.0% | 61.5% | 39.9% | |
| 27.4% | 23.8% | 23.1% | 21.7% | 19.4% | 24.8% | 29.5% | 31.3% | 29.3% | 26.8% | |
| 10.9% | 7.2% | 3.9% | 3.6% | 7.0% | 6.1% | 2.3% | n/a | n/a | n/a | |
| 3.0% | n/a | 5.1% | 8.2% | n/a | −66.3% | 35.6% | 28.4% | 89.7% | 22.7% | |
| Returns | ||||||||||
| 24.8% | −19.2% | 5.7% | 17.2% | −11.3% | 25.2% | 7.8% | 11.5% | 0.9% | 24.9% | |
| 6.4% | −13.6% | 4.1% | 13.0% | −8.3% | 19.2% | 5.8% | 8.8% | 0.6% | 18.5% | |
| Balance and payout | ||||||||||
| 1.79 | 0.02 | 9.91 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 74.4% | 29.2% | 27.2% | 24.2% | 26.7% | 23.6% | 25.2% | 23.5% | 36.7% | 25.7% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0% | n/a | n/a | n/a | |