Closing prices at the end of each trading day, from 13 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 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,145.4 | 1,771.5 | 1,831.4 | 1,860.1 | 2,225.1 | 2,539.3 | 2,743.3 | 3,114.3 | 3,308.7 |
| Growth | +54.7% | +3.4% | +1.6% | +19.6% | +14.1% | +8.0% | +13.5% | +6.2% | |
| Operating income | 196.5 | 77.8 | 235.9 | 183.0 | 302.2 | 345.2 | 328.0 | 348.8 | 389.5 |
| Net income | 9.5 | −205.7 | −74.8 | −116.1 | −70.9 | −54.6 | −11.9 | −168.1 | −77.9 |
| Growth | −2,276.0% | ||||||||
| EPS, diluted | 0.20 | −4.96 | −2.29 | −3.19 | −1.12 | −0.59 | −0.09 | −1.33 | −0.61 |
| Growth | −2,580.0% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.2% | 4.4% | 12.9% | 9.8% | 13.6% | 13.6% | 12.0% | 11.2% | 11.8% |
| Net margin | 0.8% | −11.6% | −4.1% | −6.2% | −3.2% | −2.2% | −0.4% | −5.4% | −2.4% |
| Free cash flow margin | 7.5% | 5.9% | 3.1% | 11.0% | 1.3% | 3.1% | 7.5% | 6.7% | 5.9% |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 125.2 | 144.6 | 129.5 | 246.9 | 87.1 | 158.8 | 293.8 | 300.1 | 274.3 |
| Capital expenditure | −39.1 | −39.8 | −73.6 | −42.9 | −57.6 | −80.6 | −88.8 | −90.4 | −78.7 |
| Free cash flow | 86.1 | 104.8 | 55.9 | 204.0 | 29.5 | 78.2 | 205.0 | 209.7 | 195.6 |
| Growth | +21.7% | −46.7% | +264.9% | −85.5% | +165.1% | +162.1% | +2.3% | −6.7% | |
| Buybacks | 0.0 | −2.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 69.7 | 184.3 | 92.7 | 317.9 | 389.9 | 282.9 | 195.9 | 269.5 | 239.9 |
| Total debt | 1,474.5 | 2,328.1 | 2,596.1 | 2,876.8 | 2,958.3 | 2,634.1 | 2,803.8 | 3,404.6 | 3,735.4 |
| Net cash (debt) | −1,404.8 | −2,143.8 | −2,503.4 | −2,558.9 | −2,568.4 | −2,351.2 | −2,607.9 | −3,135.1 | −3,495.5 |
| Shareholders’ equity | 9.7 | 404.6 | 296.8 | 115.6 | 1,089.0 | 1,998.2 | 1,987.2 | 1,789.7 | 1,712.9 |
| Debt to equity | 152.37 | 5.75 | 8.75 | 24.89 | 2.72 | 1.32 | 1.41 | 1.90 | 2.18 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | 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 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 69.7 | 184.3 | 92.7 | 317.9 | 389.9 | 282.9 | 195.9 | 269.5 | 239.9 | |
| 220.6 | 307.6 | 326.9 | 382.2 | 430.2 | 456.3 | 496.4 | 579.1 | 602.2 | |
| 28.8 | 43.4 | 46.3 | 56.4 | 61.1 | 71.4 | 75.2 | 88.4 | 96.6 | |
| n/a | 426.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,555.2 | 3,382.8 | 3,402.4 | 3,468.0 | 3,911.8 | 4,137.1 | 4,326.0 | 5,068.0 | 5,194.6 | |
| 2,305.0 | 4,676.3 | 5,018.9 | 5,413.2 | 6,117.6 | 6,682.1 | 6,876.7 | 7,890.0 | 8,119.7 | |
| Growth | +102.9% | +7.3% | +7.9% | +13.0% | +9.2% | +2.9% | +14.7% | +2.9% | |
| Liabilities | |||||||||
| 1,474.5 | 2,328.1 | 2,596.1 | 2,876.8 | 2,958.3 | 2,634.1 | 2,803.8 | 3,404.6 | 3,735.4 | |
| calc | 1,474.5 | 2,328.1 | 2,596.1 | 2,876.8 | 2,958.3 | 2,634.1 | 2,803.8 | 3,404.6 | 3,735.4 |
| Equity | |||||||||
| −311.4 | −247.0 | −315.7 | −431.8 | −502.7 | −557.3 | −569.2 | −737.3 | −815.2 | |
| 9.7 | 404.6 | 296.8 | 115.6 | 1,089.0 | 1,998.2 | 1,987.2 | 1,789.7 | 1,712.9 | |
| Growth | +4,081.0% | −26.6% | −61.1% | +842.0% | +83.5% | −0.6% | −9.9% | −4.3% | |
| Per share and net cash | |||||||||
| calc | −1,404.8 | −2,143.8 | −2,503.4 | −2,558.9 | −2,568.4 | −2,351.2 | −2,607.9 | −3,135.1 | −3,495.5 |
| 48.5 | 48.9 | 49.3 | 50.5 | 89.3 | 126.0 | 126.6 | 127.1 | 129.3 | |
| calc | 0.20 | 8.28 | 6.02 | 2.29 | 12.19 | 15.86 | 15.70 | 14.08 | 13.25 |
Lines marked calc are worked out here from filed figures; point at one for how.