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 | 4,068.8 | 4,377.0 | 4,696.0 | 4,482.2 | 3,737.6 | 4,416.2 | 4,884.0 | 5,184.0 | 5,276.0 | 5,117.0 |
| Growth | +7.6% | +7.3% | −4.6% | −16.6% | +18.2% | +10.6% | +6.1% | +1.8% | −3.0% | |
| Operating income | 405.1 | 363.7 | 442.1 | 488.2 | 305.5 | 462.4 | 423.0 | 588.0 | 706.0 | 735.0 |
| Net income | 38.8 | 36.7 | 207.1 | 249.0 | 121.6 | 263.9 | 192.0 | 267.0 | 391.0 | 378.0 |
| Growth | −5.4% | +464.3% | +20.2% | −51.2% | +117.0% | −27.2% | +39.1% | +46.4% | −3.3% | |
| EPS, diluted | 0.16 | 0.15 | 0.85 | 1.06 | 0.52 | 1.14 | 0.86 | 1.21 | 1.78 | 1.74 |
| Growth | −6.3% | +466.7% | +24.7% | −50.9% | +119.2% | −24.6% | +40.7% | +47.1% | −2.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 10.0% | 8.3% | 9.4% | 10.9% | 8.2% | 10.5% | 8.7% | 11.3% | 13.4% | 14.4% |
| Net margin | 1.0% | 0.8% | 4.4% | 5.6% | 3.3% | 6.0% | 3.9% | 5.2% | 7.4% | 7.4% |
| Free cash flow margin | 10.4% | 9.5% | 7.5% | 10.3% | 11.4% | 9.9% | 2.9% | 8.4% | 8.3% | 8.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 559.3 | 540.0 | 496.1 | 573.1 | 509.3 | 558.6 | 294.0 | 575.0 | 576.0 | 649.0 |
| Capital expenditure | −136.2 | −125.0 | −143.4 | −112.5 | −82.1 | −121.6 | −151.0 | −138.0 | −140.0 | −196.0 |
| Free cash flow | 423.1 | 415.0 | 352.7 | 460.6 | 427.2 | 437.0 | 143.0 | 437.0 | 436.0 | 453.0 |
| Growth | −1.9% | −15.0% | +30.6% | −7.3% | +2.3% | −67.3% | +205.6% | −0.2% | +3.9% | |
| Buybacks | 0.0 | −58.4 | −253.8 | −105.3 | −26.0 | −243.8 | −200.0 | −50.0 | −100.0 | −165.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 535.4 | 769.8 | 693.6 | 1,017.5 | 1,360.9 | 840.6 | 645.0 | 700.0 | 593.0 | 657.0 |
| Total debt | 3,304.2 | 3,949.4 | 3,893.8 | 3,875.7 | n/a | 3,861.5 | 3,673.3 | 3,478.0 | 3,401.0 | 3,179.0 |
| Net cash (debt) | −2,768.8 | −3,179.6 | −3,200.2 | −2,858.2 | n/a | −3,020.9 | −3,028.3 | −2,778.0 | −2,808.0 | −2,522.0 |
| Shareholders’ equity | 1,125.1 | 1,276.1 | 1,205.1 | 1,354.2 | 1,433.0 | 1,492.9 | 1,453.5 | 1,727.0 | 1,912.0 | 2,346.0 |
| Debt to equity | 2.94 | 3.09 | 3.23 | 2.86 | n/a | 2.59 | 2.53 | 2.01 | 1.78 | 1.36 |
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 | ||||||||||
| 559.3 | 540.0 | 496.1 | 573.1 | 509.3 | 558.6 | 294.0 | 575.0 | 576.0 | 649.0 | |
| Growth | −3.5% | −8.1% | +15.5% | −11.1% | +9.7% | −47.4% | +95.6% | +0.2% | +12.7% | |
| n/a | n/a | n/a | 353.0 | 320.3 | 316.5 | 303.1 | 275.6 | n/a | n/a | |
| Investment | ||||||||||
| −136.2 | −125.0 | −143.4 | −112.5 | −82.1 | −121.6 | −151.0 | −138.0 | −140.0 | −196.0 | |
| calc | 423.1 | 415.0 | 352.7 | 460.6 | 427.2 | 437.0 | 143.0 | 437.0 | 436.0 | 453.0 |
| Growth | −1.9% | −15.0% | +30.6% | −7.3% | +2.3% | −67.3% | +205.6% | −0.2% | +3.9% | |
| calc | 1.73 | 1.69 | 1.45 | 1.95 | 1.81 | 1.88 | 0.64 | 1.97 | 1.98 | 2.09 |
| n/a | −689.6 | −189.2 | −93.9 | −61.5 | −716.0 | −106.0 | −206.0 | −440.0 | −212.0 | |
| Financing | ||||||||||
| n/a | 367.3 | −368.2 | −158.4 | −130.9 | −334.5 | −369.0 | −315.0 | −201.0 | −401.0 | |
| 0.0 | −58.4 | −253.8 | −105.3 | −26.0 | −243.8 | −200.0 | −50.0 | −100.0 | −165.0 | |
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.