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 | 9,723.4 | 9,318.3 | 9,418.2 | 9,210.9 | 8,480.2 | 9,785.3 | 9,955.5 | 2,552.6 | 2,680.1 | 2,762.0 |
| Growth | −4.2% | +1.1% | −2.2% | −7.9% | +15.4% | +1.7% | −74.4% | +5.0% | +3.1% | |
| Operating income | 199.6 | 89.3 | −352.3 | 73.2 | 204.1 | 368.5 | 142.9 | 133.2 | −217.7 | 27.5 |
| Net income | 108.8 | 72.8 | −437.0 | −62.4 | 29.9 | 221.6 | 22.4 | −41.3 | −362.7 | −1,100.6 |
| Growth | −33.1% | −700.3% | +641.8% | −89.9% | −284.5% | |||||
| EPS, diluted | 1.76 | n/a | n/a | −1.03 | 0.47 | 2.94 | 0.29 | −0.53 | −4.73 | −14.31 |
| Growth | +525.5% | −90.1% | −282.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 12.2% | 12.6% | 11.4% | 12.3% | 15.1% | 15.5% | 18.3% | 83.3% | 82.8% | n/a |
| Operating margin | 2.1% | 1.0% | −3.7% | 0.8% | 2.4% | 3.8% | 1.4% | 5.2% | −8.1% | 1.0% |
| Net margin | 1.1% | 0.8% | −4.6% | −0.7% | 0.4% | 2.3% | 0.2% | −1.6% | −13.5% | −39.8% |
| Free cash flow margin | 1.7% | 0.2% | 0.8% | 1.3% | 3.4% | 0.9% | 1.7% | 22.3% | −0.3% | −10.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 187.7 | 56.8 | 115.6 | 166.1 | 339.2 | 124.2 | 325.0 | 740.7 | 161.5 | −101.8 |
| Capital expenditure | −20.3 | −34.6 | −44.9 | −42.4 | −50.4 | −41.0 | −158.1 | −172.4 | −170.3 | −191.0 |
| Free cash flow | 167.4 | 22.2 | 70.7 | 123.7 | 288.8 | 83.2 | 166.9 | 568.3 | −8.8 | −292.7 |
| Growth | −86.8% | +219.1% | +74.9% | +133.5% | −71.2% | +100.6% | +240.5% | −101.5% | ||
| Buybacks | −71.0 | −5.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | −10.2 |
| Dividends paid | −63.4 | −63.2 | −48.2 | −5.2 | −0.6 | −0.7 | 0.0 | 0.0 | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 185.5 | 104.5 | 66.3 | 67.0 | 83.1 | 55.7 | 69.5 | 243.0 | 27.6 | 282.0 |
| Total debt | 569.4 | 917.4 | 1,676.6 | 1,559.7 | 1,026.0 | n/a | 17.9 | 206.9 | 42.9 | 250.0 |
| Net cash (debt) | −383.9 | −812.8 | −1,610.3 | −1,492.6 | −942.9 | n/a | 51.6 | 36.1 | −15.3 | 32.0 |
| Shareholders’ equity | 960.0 | 1,015.5 | 518.4 | 462.2 | 712.1 | 938.5 | 966.7 | 945.3 | 586.4 | −461.0 |
| Debt to equity | 0.59 | 0.90 | 3.23 | 3.37 | 1.44 | n/a | 0.02 | 0.22 | 0.07 | n/a |
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 | ||||||||||
| 185.5 | 104.5 | 66.3 | 67.0 | 83.1 | 55.7 | 69.5 | 243.0 | 27.6 | 282.0 | |
| 916.3 | 990.2 | 1,273.7 | 1,146.2 | 1,233.8 | 1,496.0 | 1,333.6 | 1,110.6 | 67.6 | 74.4 | |
| 191.7 | 206.5 | 323.9 | 315.4 | n/a | n/a | n/a | n/a | 249.3 | 256.2 | |
| 414.9 | 687.0 | 414.1 | 393.2 | 394.1 | 390.2 | 1,636.7 | 1,638.8 | 1,228.1 | 1,228.1 | |
| 2,717.8 | 3,376.3 | 3,773.8 | 3,643.1 | 3,335.6 | 3,536.6 | 5,386.3 | 5,093.3 | 4,656.2 | 2,451.8 | |
| Growth | +24.2% | +11.8% | −3.5% | −8.4% | +6.0% | +52.3% | −5.4% | −8.6% | −47.3% | |
| Liabilities | ||||||||||
| 4.8 | 16.6 | 28.7 | 51.2 | 39.9 | n/a | 17.9 | 206.9 | 42.9 | 250.0 | |
| 564.6 | 900.7 | 1,647.9 | 1,508.4 | 986.0 | n/a | n/a | n/a | n/a | n/a | |
| calc | 569.4 | 917.4 | 1,676.6 | 1,559.7 | 1,026.0 | n/a | 17.9 | 206.9 | 42.9 | 250.0 |
| 1,757.7 | 2,360.8 | 3,255.4 | 3,180.9 | 2,623.6 | 2,598.1 | 4,440.7 | 4,169.2 | 4,069.8 | 2,912.7 | |
| Equity | ||||||||||
| 685.5 | 690.7 | 200.7 | 137.8 | 167.0 | 387.6 | 410.0 | 368.7 | 27.2 | −1,079.8 | |
| 960.0 | 1,015.5 | 518.4 | 462.2 | 712.1 | 938.5 | 966.7 | 945.3 | 586.4 | −461.0 | |
| Growth | +5.8% | −48.9% | −10.9% | +54.1% | +31.8% | +3.0% | −2.2% | −38.0% | −178.6% | |
| Per share and net cash | ||||||||||
| calc | −383.9 | −812.8 | −1,610.3 | −1,492.6 | −942.9 | n/a | 51.6 | 36.1 | −15.3 | 32.0 |
| 61.0 | 61.5 | 61.5 | 62.8 | 73.5 | 75.4 | 76.3 | 76.5 | 77.2 | 76.4 | |
| calc | 15.73 | 16.52 | 8.43 | 7.35 | 9.69 | 12.44 | 12.67 | 12.35 | 7.60 | −6.03 |
Lines marked calc are worked out here from filed figures; point at one for how.