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 | 1,309.0 | 1,698.0 | 1,819.0 | 2,642.0 | 2,758.0 | 3,572.0 | 3,454.0 | 2,850.0 | 3,074.0 | 2,898.0 |
| Growth | +29.7% | +7.1% | +45.2% | +4.4% | +29.5% | −3.3% | −17.5% | +7.9% | −5.7% | |
| Operating income | −53.0 | 141.0 | 200.0 | 95.0 | 271.0 | 577.0 | 458.0 | 186.0 | 219.0 | −253.0 |
| Net income | −61.0 | −285.0 | −7.0 | −109.0 | 969.0 | 286.0 | 497.0 | −316.0 | −48.0 | −470.0 |
| Growth | −70.5% | +73.8% | −163.6% | |||||||
| EPS, diluted | n/a | n/a | −0.06 | −0.78 | 6.69 | 1.81 | 3.16 | −2.02 | −0.31 | −2.97 |
| Growth | −72.9% | +74.6% | −163.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 10.2% | 22.9% | 27.4% | 17.6% | 22.5% | 25.1% | 24.1% | 16.2% | 16.8% | 9.3% |
| Operating margin | −4.0% | 8.3% | 11.0% | 3.6% | 9.8% | 16.2% | 13.3% | 6.5% | 7.1% | −8.7% |
| Net margin | −4.7% | −16.8% | −0.4% | −4.1% | 35.1% | 8.0% | 14.4% | −11.1% | −1.6% | −16.2% |
| Free cash flow margin | −0.2% | 4.4% | 2.9% | 8.1% | 5.8% | 13.1% | 4.9% | −2.7% | −2.3% | −9.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 84.0 | 165.0 | 170.0 | 412.0 | 355.0 | 740.0 | 598.0 | 184.0 | 300.0 | 60.0 |
| Capital expenditure | −86.0 | −91.0 | −117.0 | −198.0 | −195.0 | −272.0 | −428.0 | −261.0 | −370.0 | −341.0 |
| Free cash flow | −2.0 | 74.0 | 53.0 | 214.0 | 160.0 | 468.0 | 170.0 | −77.0 | −70.0 | −281.0 |
| Growth | −28.4% | +303.8% | −25.2% | +192.5% | −63.7% | −145.3% | ||||
| Buybacks | n/a | 0.0 | 0.0 | −288.0 | 0.0 | 0.0 | −50.0 | 0.0 | 0.0 | n/a |
| Dividends paid | −46.0 | −23.0 | −23.0 | −27.0 | −40.0 | −65.0 | −87.0 | −89.0 | −80.0 | −48.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 248.0 | 1,116.0 | 1,034.0 | 302.0 | 619.0 | 228.0 | 164.0 | 273.0 | 151.0 | 199.0 |
| Total debt | 2,904.0 | n/a | n/a | n/a | n/a | 18.0 | 24.0 | 27.0 | 35.0 | 39.0 |
| Net cash (debt) | −2,656.0 | n/a | n/a | n/a | n/a | 210.0 | 140.0 | 246.0 | 116.0 | 160.0 |
| Shareholders’ equity | 1,009.0 | 829.0 | 683.0 | 748.0 | 1,698.0 | 1,994.0 | 2,357.0 | 1,936.0 | 1,761.0 | 1,418.0 |
| Debt to equity | 2.88 | n/a | n/a | n/a | n/a | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 |
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 | ||||||||||
| 248.0 | 1,116.0 | 1,034.0 | 302.0 | 619.0 | 228.0 | 164.0 | 273.0 | 151.0 | 199.0 | |
| 278.0 | 328.0 | 317.0 | 482.0 | 540.0 | 631.0 | 377.0 | 290.0 | 266.0 | 289.0 | |
| 499.0 | 473.0 | 479.0 | 1,131.0 | 1,137.0 | 1,048.0 | 1,278.0 | 1,421.0 | 1,551.0 | 1,652.0 | |
| 1,092.0 | 1,115.0 | 1,004.0 | 1,762.0 | 1,759.0 | 1,710.0 | 1,830.0 | 1,835.0 | 1,927.0 | 2,007.0 | |
| n/a | n/a | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 4,964.0 | 4,864.0 | 4,642.0 | 5,268.0 | 6,568.0 | 5,987.0 | 6,306.0 | 6,134.0 | 6,038.0 | 6,217.0 | |
| Growth | −2.0% | −4.6% | +13.5% | +24.7% | −8.8% | +5.3% | −2.7% | −1.6% | +3.0% | |
| Liabilities | ||||||||||
| 16.0 | n/a | n/a | n/a | n/a | 18.0 | 24.0 | 27.0 | 35.0 | 39.0 | |
| 2,888.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 2,904.0 | n/a | n/a | n/a | n/a | 18.0 | 24.0 | 27.0 | 35.0 | 39.0 |
| 3,811.0 | 3,849.0 | 3,780.0 | 4,352.0 | 4,697.0 | 3,945.0 | 3,903.0 | 4,154.0 | 4,247.0 | 4,768.0 | |
| Equity | ||||||||||
| −19.0 | −327.0 | −357.0 | −493.0 | 434.0 | 663.0 | 1,080.0 | 684.0 | 555.0 | 30.0 | |
| 1,009.0 | 829.0 | 683.0 | 748.0 | 1,698.0 | 1,994.0 | 2,357.0 | 1,936.0 | 1,761.0 | 1,418.0 | |
| Growth | −17.8% | −17.6% | +9.5% | +127.0% | +17.4% | +18.2% | −17.9% | −9.0% | −19.5% | |
| Per share and net cash | ||||||||||
| calc | −2,656.0 | n/a | n/a | n/a | n/a | 210.0 | 140.0 | 246.0 | 116.0 | 160.0 |
| n/a | n/a | 122.9 | 141.9 | 143.6 | 153.9 | 154.5 | 156.8 | 157.9 | 158.6 | |
| calc | n/a | n/a | 5.56 | 5.27 | 11.83 | 12.95 | 15.26 | 12.35 | 11.15 | 8.94 |
Lines marked calc are worked out here from filed figures; point at one for how.