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 | 2,810.9 | 2,836.3 | 1,904.7 | 2,008.4 | 2,089.9 | 2,314.4 | 2,610.4 | 2,928.7 | 3,154.0 | 3,312.8 |
| Growth | +0.9% | −32.8% | +5.4% | +4.1% | +10.7% | +12.8% | +12.2% | +7.7% | +5.0% | |
| Operating income | 608.6 | 604.4 | 593.6 | 585.9 | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 6.1 | 199.8 | −175.8 | 108.9 | −672.1 | 190.6 | 273.1 | −21.7 | 255.6 | −1,102.8 |
| Growth | +3,153.1% | −187.9% | −717.1% | +43.3% | −107.9% | −531.4% | ||||
| EPS, diluted | 0.07 | 2.30 | −2.01 | 1.24 | −7.59 | 2.10 | 2.98 | −0.24 | 2.78 | −12.16 |
| Growth | +3,185.7% | −187.4% | −712.1% | +41.9% | −108.1% | −537.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.7% | 21.3% | 31.2% | 29.2% | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 0.2% | 7.0% | −9.2% | 5.4% | −32.2% | 8.2% | 10.5% | −0.7% | 8.1% | −33.3% |
| Free cash flow margin | 1.9% | 4.4% | 8.4% | 5.0% | 20.8% | 5.6% | 3.2% | 1.3% | −17.8% | −13.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 361.5 | 399.6 | 414.1 | 332.9 | 658.8 | 374.5 | 380.6 | 462.3 | 129.7 | 131.9 |
| Capital expenditure | −307.5 | −274.2 | −253.2 | −232.7 | −225.0 | −244.8 | −296.1 | −424.1 | −690.4 | −571.8 |
| Free cash flow | 54.0 | 125.4 | 160.9 | 100.2 | 433.8 | 129.7 | 84.4 | 38.2 | −560.7 | −439.9 |
| Growth | +132.2% | +28.3% | −37.7% | +332.9% | −70.1% | −34.9% | −54.7% | −1,567.5% | ||
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −50.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 57.1 | 67.3 | 50.5 | 99.5 | 378.7 | 133.8 | 97.6 | 100.1 | 76.3 | 133.2 |
| Total debt | 3,287.8 | 3,239.9 | 3,193.5 | 3,149.1 | 3,122.4 | 1,497.2 | 1,385.8 | 1,371.8 | 1,956.9 | 2,500.0 |
| Net cash (debt) | −3,230.7 | −3,172.6 | −3,143.0 | −3,049.6 | −2,743.7 | −1,363.4 | −1,288.1 | −1,271.7 | −1,880.6 | −2,366.7 |
| Shareholders’ equity | 2,167.7 | 2,572.9 | 2,333.3 | 2,505.4 | 1,899.5 | 2,517.5 | 2,812.7 | 2,782.0 | 3,073.7 | 1,949.0 |
| Debt to equity | 1.52 | 1.26 | 1.37 | 1.26 | 1.64 | 0.59 | 0.49 | 0.49 | 0.64 | 1.28 |
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 | ||||||||||
| 57.1 | 67.3 | 50.5 | 99.5 | 378.7 | 133.8 | 97.6 | 100.1 | 76.3 | 133.2 | |
| 263.3 | 296.9 | 318.1 | 288.9 | 273.6 | 281.3 | 322.4 | 361.5 | 365.3 | 440.6 | |
| 4.6 | 4.8 | 5.1 | 4.1 | 4.9 | 4.8 | 5.1 | 5.3 | 5.7 | 5.7 | |
| 2,703.7 | 3,048.1 | 3,107.8 | 1,499.6 | 1,622.9 | 1,771.2 | 1,952.0 | 2,266.6 | 2,853.2 | 3,111.2 | |
| 2,681.2 | 2,751.2 | 2,044.8 | 2,085.1 | 2,105.3 | 2,199.9 | 2,222.8 | 2,226.0 | 2,264.9 | 1,296.3 | |
| 6,024.7 | 6,424.5 | 6,172.5 | 6,879.1 | 6,499.4 | 4,768.1 | 4,987.9 | 5,358.8 | 5,956.9 | 5,527.4 | |
| Growth | +6.6% | −3.9% | +11.4% | −5.5% | −26.6% | +4.6% | +7.4% | +11.2% | −7.2% | |
| Liabilities | ||||||||||
| 34.8 | 34.8 | 34.1 | 43.7 | 153.5 | 18.6 | 21.3 | 29.2 | 76.8 | 28.4 | |
| 3,253.0 | 3,205.1 | 3,159.4 | 3,105.4 | 2,968.9 | 1,478.6 | 1,364.5 | 1,342.5 | 1,880.1 | 2,471.5 | |
| calc | 3,287.8 | 3,239.9 | 3,193.5 | 3,149.1 | 3,122.4 | 1,497.2 | 1,385.8 | 1,371.8 | 1,956.9 | 2,500.0 |
| 3,839.2 | 3,829.2 | 3,810.4 | 4,340.6 | 4,544.6 | 2,185.2 | 2,086.9 | 2,471.2 | 2,766.1 | 3,386.9 | |
| Equity | ||||||||||
| 220.1 | 428.6 | 252.8 | 361.7 | −310.4 | −119.8 | 153.4 | 131.7 | 387.3 | −765.8 | |
| 2,167.7 | 2,572.9 | 2,333.3 | 2,505.4 | 1,899.5 | 2,517.5 | 2,812.7 | 2,782.0 | 3,073.7 | 1,949.0 | |
| Growth | +18.7% | −9.3% | +7.4% | −24.2% | +32.5% | +11.7% | −1.1% | +10.5% | −36.6% | |
| Per share and net cash | ||||||||||
| calc | −3,230.7 | −3,172.6 | −3,143.0 | −3,049.6 | −2,743.7 | −1,363.4 | −1,288.1 | −1,271.7 | −1,880.6 | −2,366.7 |
| 86.7 | 87.1 | 87.4 | 87.7 | 88.0 | 89.0 | 89.9 | 91.3 | 91.8 | 90.5 | |
| calc | 25.01 | 29.55 | 26.68 | 28.56 | 21.58 | 28.28 | 31.28 | 30.48 | 33.49 | 21.55 |
Lines marked calc are worked out here from filed figures; point at one for how.