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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 10.2% | 22.9% | 27.4% | 17.6% | 22.5% | 25.1% | 24.1% | 16.2% | 16.8% | 9.3% | |
| −4.0% | 8.3% | 11.0% | 3.6% | 9.8% | 16.2% | 13.3% | 6.5% | 7.1% | −8.7% | |
| −20.2% | −5.1% | 2.4% | −3.3% | 4.1% | 10.5% | 8.9% | 1.7% | 2.4% | −15.8% | |
| −4.7% | −16.8% | −0.4% | −4.1% | 35.1% | 8.0% | 14.4% | −11.1% | −1.6% | −16.2% | |
| −0.2% | 4.4% | 2.9% | 8.1% | 5.8% | 13.1% | 4.9% | −2.7% | −2.3% | −9.7% | |
| Spending | ||||||||||
| 0.7% | 0.5% | 0.6% | 0.6% | 0.4% | 0.4% | 0.3% | 0.4% | 0.5% | 0.5% | |
| 14.1% | 14.7% | 14.7% | 13.1% | 12.6% | 8.9% | 8.4% | 9.7% | 9.6% | 10.0% | |
| 6.6% | 5.4% | 6.4% | 7.5% | 7.1% | 7.6% | 12.4% | 9.2% | 12.0% | 11.8% | |
| n/a | n/a | 30.2% | n/a | −772.8% | 19.0% | −62.3% | 740.8% | 174.0% | n/a | |
| Returns | ||||||||||
| −6.0% | −34.4% | −1.0% | −14.6% | 57.1% | 14.3% | 21.1% | −16.3% | −2.7% | −33.1% | |
| −1.2% | −5.9% | −0.2% | −2.1% | 14.8% | 4.8% | 7.9% | −5.2% | −0.8% | −7.6% | |
| Balance and payout | ||||||||||
| 2.88 | n/a | n/a | n/a | n/a | 0.01 | 0.01 | 0.01 | 0.02 | 0.03 | |
| 76.8% | 79.1% | 81.4% | 82.6% | 71.5% | 65.9% | 61.9% | 67.7% | 70.3% | 76.7% | |
| n/a | n/a | n/a | n/a | 4.1% | 22.7% | 17.5% | n/a | n/a | n/a | |
| n/a | 31.1% | 43.4% | 147.2% | 25.0% | 13.9% | 80.6% | n/a | n/a | n/a | |