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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3,707.6 | 3,785.1 | 3,155.7 | 3,602.3 | 3,646.3 | 3,900.1 | 3,566.3 | 3,542.6 |
| Growth | +2.1% | −16.6% | +14.2% | +1.2% | +7.0% | −8.6% | −0.7% | |
| Operating income | −1,089.9 | 213.7 | 67.0 | 230.0 | −1,493.9 | 46.6 | −295.0 | −126.5 |
| Net income | −1,157.3 | −21.2 | −175.8 | 54.5 | −1,380.5 | −63.3 | −327.0 | −227.7 |
| Growth | −2,633.3% | |||||||
| EPS, diluted | n/a | −0.10 | −0.79 | 0.17 | −4.33 | −0.20 | n/a | n/a |
| Growth | −2,647.1% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | −29.4% | 5.6% | 2.1% | 6.4% | −41.0% | 1.2% | −8.3% | −3.6% |
| Net margin | −31.2% | −0.6% | −5.6% | 1.5% | −37.9% | −1.6% | −9.2% | −6.4% |
| Free cash flow margin | 2.1% | 2.6% | 10.0% | 2.6% | 2.5% | 5.3% | 2.4% | 1.6% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 126.3 | 151.3 | 345.7 | 126.0 | 104.7 | 228.5 | 93.1 | 61.5 |
| Capital expenditure | −47.2 | −52.4 | −30.9 | −31.2 | −12.4 | −20.7 | −7.8 | −6.5 |
| Free cash flow | 79.2 | 98.9 | 314.8 | 94.8 | 92.4 | 207.8 | 85.3 | 55.1 |
| Growth | +24.9% | +218.2% | −69.9% | −2.6% | +125.0% | −59.0% | −35.4% | |
| Buybacks | n/a | 0.0 | 0.0 | −12.6 | 0.0 | −6.4 | −34.1 | −0.9 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 141.6 | 184.2 | 204.3 | 164.6 | 118.0 | 120.8 | 205.2 | 240.9 |
| Total debt | n/a | 3,199.7 | 2,093.1 | 2,043.3 | 2,036.8 | 1,861.4 | 1,699.9 | 1,673.9 |
| Net cash (debt) | n/a | −3,015.5 | −1,888.8 | −1,878.7 | −1,918.8 | −1,740.6 | −1,494.7 | −1,433.0 |
| Shareholders’ equity | 1,669.3 | 1,577.8 | 2,421.8 | 2,483.3 | 1,124.0 | 1,105.4 | 748.7 | 554.0 |
| Debt to equity | n/a | 2.03 | 0.86 | 0.82 | 1.81 | 1.68 | 2.27 | 3.02 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 126.3 | 151.3 | 345.7 | 126.0 | 104.7 | 228.5 | 93.1 | 61.5 | |
| Growth | +19.8% | +128.4% | −63.6% | −16.9% | +118.2% | −59.3% | −33.9% | |
| Investment | ||||||||
| −47.2 | −52.4 | −30.9 | −31.2 | −12.4 | −20.7 | −7.8 | −6.5 | |
| calc | 79.2 | 98.9 | 314.8 | 94.8 | 92.4 | 207.8 | 85.3 | 55.1 |
| Growth | +24.9% | +218.2% | −69.9% | −2.6% | +125.0% | −59.0% | −35.4% | |
| calc | n/a | 0.49 | 1.41 | 0.30 | 0.29 | 0.64 | 0.27 | 0.17 |
| −231.4 | −61.8 | −99.0 | −75.8 | −106.1 | −50.5 | 206.4 | 3.8 | |
| Financing | ||||||||
| 70.1 | −38.2 | −230.2 | −86.3 | −31.4 | −178.4 | −211.4 | −36.2 | |
| n/a | 0.0 | 0.0 | −12.6 | 0.0 | −6.4 | −34.1 | −0.9 | |
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.