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 | 769.9 | 843.9 | 757.5 | 846.3 | 1,252.7 | 2,041.8 | 1,435.1 | 1,301.4 | 1,506.6 | 1,834.1 |
| Growth | +9.6% | −10.2% | +11.7% | +48.0% | +63.0% | −29.7% | −9.3% | +15.8% | +21.7% | |
| Net income | −22.0 | −61.9 | 57.0 | 111.7 | 40.5 | 278.5 | 110.7 | 85.5 | 181.1 | 281.3 |
| Growth | +95.9% | −63.7% | +587.6% | −60.3% | −22.8% | +111.9% | +55.3% | |||
| EPS, diluted | −1.73 | −4.99 | 3.72 | 7.69 | 2.72 | 16.43 | 6.52 | 4.96 | 10.24 | 15.82 |
| Growth | +106.7% | −64.6% | +504.0% | −60.3% | −23.9% | +106.5% | +54.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | −2.9% | −7.3% | 7.5% | 13.2% | 3.2% | 13.6% | 7.7% | 6.6% | 12.0% | 15.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −3.2 | 203.0 | 509.8 | 67.8 | 779.8 | 707.1 | −224.9 | 275.6 | 313.3 | 586.6 |
| Buybacks | −70.9 | −25.5 | −70.9 | −50.6 | −22.0 | −69.9 | −187.3 | −70.7 | −66.4 | −125.0 |
| Dividends paid | 0.0 | −18.9 | −47.2 | −35.6 | −28.2 | −99.4 | −107.5 | −84.4 | −73.7 | −114.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 70.4 | 33.8 | 50.4 | 250.0 | 507.9 | 971.0 | 365.6 | 383.1 | 482.8 | 809.4 |
| Total debt | n/a | n/a | n/a | 175.0 | 195.0 | 125.0 | 125.0 | 0.0 | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | 75.0 | 312.9 | 846.0 | 240.6 | 383.1 | n/a | n/a |
| Shareholders’ equity | 759.3 | 693.3 | 677.4 | 731.3 | 829.4 | 1,062.2 | 1,054.1 | 1,085.5 | 1,227.8 | 1,371.0 |
| Debt to equity | n/a | n/a | n/a | 0.24 | 0.24 | 0.12 | 0.12 | 0.00 | 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 | ||||||||||
| −4.0% | 9.4% | 9.6% | 14.1% | 5.5% | 21.6% | 9.4% | 9.4% | 14.5% | 20.4% | |
| −2.9% | −7.3% | 7.5% | 13.2% | 3.2% | 13.6% | 7.7% | 6.6% | 12.0% | 15.3% | |
| Spending | ||||||||||
| n/a | 67.8% | 24.9% | 20.7% | 28.0% | 25.2% | 24.7% | 19.3% | 27.9% | 21.5% | |
| Returns | ||||||||||
| −2.9% | −8.9% | 8.4% | 15.3% | 4.9% | 26.2% | 10.5% | 7.9% | 14.8% | 20.5% | |
| −1.0% | −3.1% | 4.2% | 6.9% | 2.0% | 10.9% | 5.1% | 4.0% | 8.0% | 10.9% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | 0.24 | 0.24 | 0.12 | 0.12 | 0.00 | n/a | n/a | |
| 61.6% | 63.4% | 45.7% | 50.5% | 53.6% | 52.2% | 42.5% | 39.3% | 37.2% | 39.0% | |
| n/a | n/a | 82.7% | 31.9% | 69.6% | 35.7% | 97.2% | 98.8% | 40.7% | 40.6% | |