Closing prices at the end of each trading day, from 2 Mar 2017. 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 | 404.5 | 824.9 | 1,180.4 | 1,715.5 | 2,506.6 | 4,117.0 | 4,601.8 | 4,606.1 | 5,361.4 | 5,931.4 |
| Growth | +104.0% | +43.1% | +45.3% | +46.1% | +64.2% | +11.8% | +0.1% | +16.4% | +10.6% | |
| Operating income | −520.4 | −3,485.6 | −1,268.5 | −1,103.3 | −862.1 | −702.1 | −1,395.3 | −1,398.4 | −787.3 | −532.2 |
| Net income | −514.6 | −3,445.1 | −1,255.9 | −1,033.7 | −944.8 | −488.0 | −1,429.7 | −1,322.5 | −697.9 | −460.5 |
| Growth | ||||||||||
| EPS, diluted | −0.64 | −2.95 | −0.97 | −0.75 | −0.65 | −0.31 | −0.89 | −0.82 | −0.42 | −0.27 |
| Growth |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −128.7% | −422.5% | −107.5% | −64.3% | −34.4% | −17.1% | −30.3% | −30.4% | −14.7% | −9.0% |
| Net margin | −127.2% | −417.6% | −106.4% | −60.3% | −37.7% | −11.9% | −31.1% | −28.7% | −13.0% | −7.8% |
| Free cash flow margin | −167.5% | −99.3% | −68.6% | −19.9% | −9.0% | 5.4% | 1.2% | 0.8% | 4.1% | 7.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −611.2 | −734.7 | −689.9 | −305.0 | −167.6 | 292.9 | 184.6 | 246.5 | 413.5 | 656.2 |
| Capital expenditure | −66.4 | −84.5 | −120.2 | −36.5 | −57.8 | −69.9 | −129.3 | −211.7 | −194.8 | −219.0 |
| Free cash flow | −677.7 | −819.2 | −810.2 | −341.4 | −225.5 | 223.0 | 55.3 | 34.8 | 218.7 | 437.2 |
| Growth | −75.2% | −37.1% | +528.4% | +99.9% | ||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −1,001.1 | −189.4 | −311.1 | −750.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 150.1 | 334.1 | 387.1 | 520.3 | 545.6 | 1,993.8 | 1,423.1 | 1,780.4 | 1,046.5 | 1,030.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | 2,253.1 | 3,742.5 | 3,749.4 | 3,607.7 | 3,489.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | −259.3 | −2,319.4 | −1,969.0 | −2,561.2 | −2,459.4 |
| Shareholders’ equity | 1,518.9 | 2,992.3 | 2,311.0 | 2,259.9 | 2,330.0 | 3,790.2 | 2,580.7 | 2,414.1 | 2,450.8 | 2,281.5 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | 0.59 | 1.45 | 1.55 | 1.47 | 1.53 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 150.1 | 334.1 | 387.1 | 520.3 | 545.6 | 1,993.8 | 1,423.1 | 1,780.4 | 1,046.5 | 1,030.4 | |
| 162.7 | 279.5 | 355.0 | 492.2 | 744.3 | 1,068.9 | 1,183.1 | 1,278.2 | 1,348.5 | 1,372.2 | |
| 100.6 | 166.8 | 212.6 | 173.7 | 178.7 | 202.6 | 271.8 | 410.3 | 489.1 | 578.1 | |
| 319.1 | 639.9 | 632.4 | 761.2 | 939.3 | 1,588.5 | 1,646.1 | 1,691.8 | 1,689.8 | 1,720.8 | |
| 1,722.8 | 3,421.6 | 2,714.1 | 4,011.9 | 5,024.2 | 7,536.3 | 8,029.5 | 7,967.8 | 7,936.3 | 7,677.8 | |
| Growth | +98.6% | −20.7% | +47.8% | +25.2% | +50.0% | +6.5% | −0.8% | −0.4% | −3.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 2,253.1 | 3,742.5 | 3,749.4 | 3,607.7 | 3,489.9 | |
| calc | n/a | n/a | n/a | n/a | n/a | 2,253.1 | 3,742.5 | 3,749.4 | 3,607.7 | 3,489.9 |
| 203.9 | 429.2 | 403.1 | 1,752.0 | 2,694.3 | 3,746.1 | 5,448.8 | 5,553.6 | 5,485.6 | 5,396.3 | |
| Equity | ||||||||||
| −1,207.9 | −4,656.7 | −5,912.6 | −6,945.9 | −7,891.5 | −8,284.5 | −10,214.7 | −11,726.5 | −12,735.5 | −13,946.8 | |
| 1,518.9 | 2,992.3 | 2,311.0 | 2,259.9 | 2,330.0 | 3,790.2 | 2,580.7 | 2,414.1 | 2,450.8 | 2,281.5 | |
| Growth | +97.0% | −22.8% | −2.2% | +3.1% | +62.7% | −31.9% | −6.5% | +1.5% | −6.9% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | −259.3 | −2,319.4 | −1,969.0 | −2,561.2 | −2,459.4 |
| n/a | n/a | n/a | n/a | 1,503 | 1,619 | 1,625 | 1,695 | 1,738 | 1,756 | |
| calc | n/a | n/a | n/a | n/a | 1.55 | 2.34 | 1.59 | 1.42 | 1.41 | 1.30 |
Lines marked calc are worked out here from filed figures; point at one for how.