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 | 33.2 | 30.6 | 42.8 | 56.0 | 41.4 | 38.8 | 10.6 | 6.3 | 6.1 | 18.3 |
| Growth | −8.1% | +40.0% | +30.8% | −26.0% | −6.4% | −72.7% | −40.6% | −2.1% | +198.1% | |
| Operating income | 713.7 | 657.8 | 499.3 | 368.3 | 321.9 | n/a | n/a | n/a | n/a | n/a |
| Net income | 60.0 | −241.7 | 114.4 | 100.7 | 35.7 | 124.9 | 168.7 | 265.7 | 531.8 | 177.9 |
| Growth | −502.7% | −12.0% | −64.5% | +249.8% | +35.0% | +57.5% | +100.2% | −66.6% | ||
| EPS, diluted | 0.20 | −1.48 | 0.43 | 0.33 | 0.08 | 0.51 | 2.94 | 4.85 | 9.77 | 3.36 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 2,147.4% | 2,153.1% | 1,166.8% | 657.9% | 777.4% | n/a | n/a | n/a | n/a | n/a |
| Net margin | 180.6% | −791.0% | 267.4% | 179.9% | 86.3% | 322.4% | 1,597.7% | 4,237.0% | 8,661.6% | 971.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 460.7 | 410.4 | 263.4 | 270.2 | 190.2 | 282.5 | 257.3 | 238.5 | 112.0 | 19.6 |
| Buybacks | 0.0 | 0.0 | −36.3 | −14.1 | −7.5 | 0.0 | −42.3 | −26.6 | 0.0 | 0.0 |
| Dividends paid | −293.9 | −305.8 | −281.3 | −180.7 | −98.3 | −99.5 | −120.0 | −120.5 | −128.1 | −355.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 30.4 | 92.6 | 11.1 | 16.1 | 69.7 | 41.8 | 20.3 | 551.4 | 54.6 | 119.0 |
| Shareholders’ equity | 3,237.5 | 2,890.9 | 2,070.1 | 1,978.4 | 1,941.5 | 2,036.9 | 2,086.8 | 2,175.5 | 516.7 | 334.8 |
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 | ||||||||||
| 2,147.4% | 2,153.1% | 1,166.8% | 657.9% | 777.4% | n/a | n/a | n/a | n/a | n/a | |
| 189.5% | −755.1% | 273.4% | 183.0% | 91.1% | 327.6% | 1,325.9% | 3,689.9% | 8,575.3% | 970.5% | |
| 180.6% | −791.0% | 267.4% | 179.9% | 86.3% | 322.4% | 1,597.7% | 4,237.0% | 8,661.6% | 971.8% | |
| Spending | ||||||||||
| 183.7% | 252.1% | 144.1% | 104.3% | 127.7% | 142.1% | 440.9% | 983.9% | 899.1% | 217.7% | |
| 2.8% | n/a | 0.7% | 0.6% | 3.0% | 1.2% | 0.6% | 0.9% | 0.1% | −0.1% | |
| Returns | ||||||||||
| 1.9% | −8.4% | 5.5% | 5.1% | 1.8% | 6.1% | 8.1% | 12.2% | 102.9% | 53.1% | |
| 0.7% | −3.4% | 2.7% | 2.5% | 0.9% | 3.1% | 4.2% | 6.5% | 57.0% | 42.5% | |
| Balance and payout | ||||||||||
| 60.4% | 59.6% | 50.7% | 51.6% | 52.7% | 48.5% | 48.3% | 46.4% | 44.7% | 20.1% | |
| 489.7% | n/a | 245.8% | 179.4% | 275.3% | 79.7% | 71.1% | 45.4% | 24.1% | 200.0% | |