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 | 915.9 | 2,356.7 | 3,327.0 | 2,470.7 | 1,124.2 | 1,357.1 | 2,567.2 | 4,071.9 | 5,312.2 | 4,793.6 |
| Growth | +157.3% | +41.2% | −25.7% | −54.5% | +20.7% | +89.2% | +58.6% | +30.5% | −9.8% | |
| Operating income | −456.2 | −292.5 | −322.2 | −461.6 | −892.3 | −677.8 | 211.0 | 352.0 | −889.7 | −40.8 |
| Net income | −318.6 | 5.9 | −321.4 | −425.7 | −803.7 | −654.5 | 154.7 | 246.3 | −968.0 | −93.6 |
| Growth | −5,538.6% | +59.2% | −493.0% | |||||||
| EPS, diluted | −2.18 | 0.03 | −1.47 | −2.10 | −4.27 | −3.36 | 0.70 | 0.88 | −2.44 | −0.24 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −49.8% | −12.4% | −9.7% | −18.7% | −79.4% | −49.9% | 8.2% | 8.6% | −16.7% | −0.9% |
| Net margin | −34.8% | 0.3% | −9.7% | −17.2% | −71.5% | −48.2% | 6.0% | 6.0% | −18.2% | −2.0% |
| Free cash flow margin | 20.2% | −11.3% | 2.7% | 14.1% | 11.9% | −5.2% | 5.0% | 9.6% | 9.4% | 7.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 305.0 | 300.7 | 730.7 | 696.2 | 278.9 | 95.5 | 566.2 | 1,005.9 | 1,175.5 | 961.2 |
| Capital expenditure | −119.8 | −567.1 | −641.5 | −347.5 | −145.5 | −166.3 | −436.8 | −615.7 | −678.4 | −589.0 |
| Free cash flow | 185.2 | −266.4 | 89.2 | 348.7 | 133.4 | −70.8 | 129.4 | 390.2 | 497.2 | 372.2 |
| Growth | −243.8% | +290.9% | −61.7% | −153.1% | +201.6% | +27.4% | −25.1% | |||
| Buybacks | −3.6 | −6.8 | −161.7 | −255.5 | −21.2 | −6.3 | −70.1 | −200.7 | −290.4 | −69.6 |
| Dividends paid | −23.6 | −16.3 | −30.6 | −32.4 | −18.9 | −15.6 | −43.1 | −100.0 | −126.8 | −122.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.2 | 42.8 | 245.0 | 174.2 | 224.9 | 117.5 | 137.6 | 190.1 | 239.2 | 418.5 |
| Total debt | 598.4 | 598.8 | 1,119.2 | 966.5 | 901.5 | 852.3 | 830.9 | 1,237.2 | 1,226.2 | 1,221.0 |
| Net cash (debt) | −563.3 | −556.0 | −874.2 | −792.4 | −676.6 | −734.8 | −693.4 | −1,047.1 | −987.0 | −802.5 |
| Shareholders’ equity | 2,248.7 | 3,982.5 | 3,505.4 | 2,833.6 | 2,016.1 | 1,609.5 | 1,665.5 | 4,812.3 | 3,465.8 | 3,218.5 |
| Debt to equity | 0.27 | 0.15 | 0.32 | 0.34 | 0.45 | 0.53 | 0.50 | 0.26 | 0.35 | 0.38 |
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 | ||||||||||
| −49.8% | −12.4% | −9.7% | −18.7% | −79.4% | −49.9% | 8.2% | 8.6% | −16.7% | −0.9% | |
| −54.2% | −13.9% | −11.0% | −21.5% | −82.8% | −53.0% | 6.5% | 7.5% | −18.0% | −2.1% | |
| −34.8% | 0.3% | −9.7% | −17.2% | −71.5% | −48.2% | 6.0% | 6.0% | −18.2% | −2.0% | |
| 20.2% | −11.3% | 2.7% | 14.1% | 11.9% | −5.2% | 5.0% | 9.6% | 9.4% | 7.8% | |
| Spending | ||||||||||
| 7.6% | 4.5% | 4.0% | 5.4% | 8.7% | 6.8% | 4.5% | 4.2% | 5.1% | 5.3% | |
| 13.1% | 24.1% | 19.3% | 14.1% | 12.9% | 12.3% | 17.0% | 15.1% | 12.8% | 12.3% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 7.9% | 19.9% | n/a | n/a | |
| Returns | ||||||||||
| −14.2% | 0.1% | −9.2% | −15.0% | −39.9% | −40.7% | 9.3% | 5.1% | −27.9% | −2.9% | |
| −8.4% | 0.1% | −5.9% | −9.6% | −24.4% | −22.1% | 4.9% | 3.3% | −16.6% | −1.7% | |
| Balance and payout | ||||||||||
| 0.27 | 0.15 | 0.32 | 0.34 | 0.45 | 0.53 | 0.50 | 0.26 | 0.35 | 0.38 | |
| 40.4% | 30.8% | 35.9% | 36.2% | 38.9% | 45.6% | 47.0% | 35.0% | 40.4% | 42.1% | |
| n/a | 276.1% | n/a | n/a | n/a | n/a | 27.9% | 40.6% | n/a | n/a | |
| 14.7% | n/a | 215.6% | 82.6% | 30.0% | n/a | 87.5% | 77.1% | 83.9% | 51.6% | |