Closing prices at the end of each trading day, from 13 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 | 1,931.5 | 1,796.2 | 2,002.9 | 1,961.7 | 1,328.1 | 1,579.2 | 2,420.0 | 2,566.7 | 2,448.7 | 2,194.8 |
| Growth | −7.0% | +11.5% | −2.1% | −32.3% | +18.9% | +53.2% | +6.1% | −4.6% | −10.4% | |
| Operating income | 368.1 | 331.9 | 372.3 | 259.5 | −82.9 | 223.8 | 667.4 | 672.4 | 394.1 | 385.3 |
| Net income | 339.4 | 303.6 | 366.6 | 399.4 | −129.2 | 182.8 | 586.2 | 630.1 | 360.9 | 311.2 |
| Growth | −10.5% | +20.7% | +8.9% | −132.4% | +220.7% | +7.5% | −42.7% | −13.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.1% | 18.5% | 18.6% | 13.2% | −6.2% | 14.2% | 27.6% | 26.2% | 16.1% | 17.6% |
| Net margin | 17.6% | 16.9% | 18.3% | 20.4% | −9.7% | 11.6% | 24.2% | 24.5% | 14.7% | 14.2% |
| Free cash flow margin | 31.7% | 22.9% | 23.0% | 10.7% | 21.0% | 19.6% | 21.3% | 17.3% | 15.3% | 17.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 703.5 | 556.1 | 694.3 | 514.9 | 400.6 | 432.2 | 802.3 | 824.2 | 803.1 | 651.1 |
| Capital expenditure | −91.1 | −145.1 | −233.5 | −305.9 | −121.1 | −123.0 | −286.4 | −379.3 | −428.7 | −263.3 |
| Free cash flow | 612.5 | 411.0 | 460.9 | 209.0 | 279.5 | 309.2 | 516.0 | 444.9 | 374.4 | 387.9 |
| Growth | −32.9% | +12.1% | −54.6% | +33.7% | +10.6% | +66.9% | −13.8% | −15.8% | +3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 39.8 | 6.8 | 244.2 | 36.5 | 55.6 | 122.4 | 296.0 | 59.8 | 137.0 | 71.2 |
| Total debt | 549.3 | 488.3 | 656.0 | 781.4 | 592.6 | 435.0 | 422.2 | 337.2 | 473.2 | 450.8 |
| Net cash (debt) | −509.5 | −481.6 | −411.9 | −744.9 | −537.0 | −312.6 | −126.2 | −277.3 | −336.2 | −379.6 |
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 | ||||||||||
| 39.8 | 6.8 | 244.2 | 36.5 | 55.6 | 122.4 | 296.0 | 59.8 | 137.0 | 71.2 | |
| 152.0 | 181.7 | 174.9 | 161.7 | 104.6 | 129.5 | 241.4 | 282.6 | 166.8 | 129.7 | |
| 61.1 | 60.3 | 59.2 | 101.3 | 56.4 | 60.3 | 77.3 | 127.6 | 120.7 | 142.6 | |
| 1,585.8 | 1,476.7 | 1,412.4 | 2,009.0 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 136.4 | 136.4 | 136.4 | 136.4 | 4.4 | 4.4 | n/a | n/a | n/a | n/a | |
| 2,193.0 | 2,219.4 | 2,394.7 | 2,586.7 | 2,166.0 | 2,227.5 | 2,728.0 | 2,788.4 | 2,915.7 | 2,853.8 | |
| Growth | +1.2% | +7.9% | +8.0% | −16.3% | +2.8% | +22.5% | +2.2% | +4.6% | −2.1% | |
| Liabilities | ||||||||||
| 149.9 | 72.4 | 92.0 | 13.2 | 73.2 | 16.1 | 25.0 | 20.3 | 22.3 | 23.6 | |
| 399.4 | 415.9 | 564.0 | 768.2 | 519.4 | 418.9 | 397.2 | 316.8 | 450.9 | 427.1 | |
| calc | 549.3 | 488.3 | 656.0 | 781.4 | 592.6 | 435.0 | 422.2 | 337.2 | 473.2 | 450.8 |
| 1,099.6 | 1,067.9 | 1,207.1 | 1,321.3 | 1,093.7 | 933.3 | 1,020.0 | 929.8 | 1,062.2 | 993.6 | |
| Per share and net cash | ||||||||||
| calc | −509.5 | −481.6 | −411.9 | −744.9 | −537.0 | −312.6 | −126.2 | −277.3 | −336.2 | −379.6 |
| 74.6 | 130.9 | 128.4 | 127.2 | 127.2 | 127.2 | 127.2 | 128.1 | 128.4 | 128.7 | |
Lines marked calc are worked out here from filed figures; point at one for how.