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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 187.7 | 56.8 | 115.6 | 166.1 | 339.2 | 124.2 | 325.0 | 740.7 | 161.5 | −101.8 | |
| Growth | −69.8% | +103.6% | +43.7% | +104.2% | −63.4% | +161.7% | +127.9% | −78.2% | −163.0% | |
| 55.4 | 59.4 | 101.9 | 116.7 | 93.3 | 90.6 | 228.7 | 210.4 | 181.3 | 214.5 | |
| Investment | ||||||||||
| −20.3 | −34.6 | −44.9 | −42.4 | −50.4 | −41.0 | −158.1 | −172.4 | −170.3 | −191.0 | |
| calc | 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% | ||
| calc | 2.74 | 0.37 | n/a | 2.04 | 4.55 | 1.10 | 2.19 | 7.35 | −0.11 | −3.81 |
| −24.7 | −416.6 | −815.8 | −51.9 | 80.1 | −53.6 | −1,804.5 | −137.3 | −116.5 | 144.4 | |
| Financing | ||||||||||
| −142.7 | 272.8 | 701.1 | −130.2 | −379.4 | −129.5 | 1,497.1 | −417.3 | −267.6 | 188.1 | |
| −63.4 | −63.2 | −48.2 | −5.2 | −0.6 | −0.7 | 0.0 | 0.0 | n/a | n/a | |
| −71.0 | −5.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | −10.2 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.