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 | 2,679.8 | 2,588.7 | 2,721.7 | 2,683.8 | 1,854.6 | 1,768.8 | 1,381.6 | 1,434.2 | 1,505.2 | 1,604.1 |
| Growth | −3.4% | +5.1% | −1.4% | −30.9% | −4.6% | −21.9% | +3.8% | +5.0% | +6.6% | |
| Operating income | 631.9 | 232.3 | 251.8 | 252.9 | −292.4 | 58.8 | 255.9 | 216.8 | 279.2 | 310.6 |
| Net income | 135.1 | −644.3 | −218.2 | −363.3 | −582.7 | −433.8 | −96.6 | −310.9 | −179.3 | 19.9 |
| Growth | −577.0% | |||||||||
| EPS, diluted | 0.37 | −1.78 | −0.60 | −0.88 | −1.25 | −0.93 | −0.20 | −0.65 | −0.37 | 0.04 |
| Growth | −581.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 23.6% | 9.0% | 9.3% | 9.4% | −15.8% | 3.3% | 18.5% | 15.1% | 18.5% | 19.4% |
| Net margin | 5.0% | −24.9% | −8.0% | −13.5% | −31.4% | −24.5% | −7.0% | −21.7% | −11.9% | 1.2% |
| Free cash flow margin | 2.9% | −2.5% | −0.9% | −0.7% | −14.1% | −15.9% | −3.2% | −9.4% | −4.2% | 2.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 308.5 | 160.1 | 187.3 | 214.5 | −137.8 | −133.5 | 140.0 | 31.3 | 79.7 | 114.9 |
| Capital expenditure | −229.8 | −224.2 | −211.1 | −232.5 | −124.2 | −148.0 | −184.7 | −166.6 | −142.4 | −82.9 |
| Free cash flow | 78.7 | −64.1 | −23.8 | −17.9 | −262.0 | −281.5 | −44.7 | −135.3 | −62.6 | 32.0 |
| Growth | −181.4% | |||||||||
| Dividends paid | −755.5 | −332.8 | −30.7 | −0.7 | −0.4 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 542.0 | 144.1 | 182.5 | 398.9 | 785.3 | 410.8 | 282.2 | 171.8 | 109.7 | 190.0 |
| Total debt | 5,117.0 | 5,266.7 | 5,277.3 | 5,084.0 | 5,572.3 | 5,605.0 | 5,561.9 | 5,630.3 | 5,660.3 | 5,103.0 |
| Net cash (debt) | −4,575.0 | −5,122.6 | −5,094.9 | −4,685.2 | −4,787.0 | −5,194.2 | −5,279.7 | −5,458.5 | −5,550.6 | −4,913.0 |
| Shareholders’ equity | −947.3 | −1,858.3 | −2,101.7 | −2,054.7 | −2,782.6 | −3,194.0 | −3,262.8 | −3,450.7 | −3,639.8 | −3,394.4 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 2,679.8 | 2,588.7 | 2,721.7 | 2,683.8 | 1,854.6 | 1,768.8 | 1,381.6 | 1,434.2 | 1,505.2 | 1,604.1 | |
| Growth | −3.4% | +5.1% | −1.4% | −30.9% | −4.6% | −21.9% | +3.8% | +5.0% | +6.6% | |
| 515.4 | 499.2 | 522.9 | 520.9 | 442.3 | 329.6 | 231.2 | 235.5 | 252.9 | 262.4 | |
| 631.9 | 232.3 | 251.8 | 252.9 | −292.4 | 58.8 | 255.9 | 216.8 | 279.2 | 310.6 | |
| Growth | −63.2% | +8.4% | +0.4% | −215.6% | +335.2% | −15.3% | +28.8% | +11.3% | ||
| 235.4 | −906.4 | −170.3 | −289.5 | −658.2 | −394.6 | −79.0 | −183.1 | −133.1 | −98.8 | |
| 77.5 | −280.2 | 32.5 | 72.3 | −58.0 | −36.5 | −89.9 | −23.7 | −9.4 | 4.9 | |
| 135.1 | −644.3 | −218.2 | −363.3 | −582.7 | −433.8 | −96.6 | −310.9 | −179.3 | 19.9 | |
| Growth | −577.0% | |||||||||
| Per share | ||||||||||
| 0.37 | −1.78 | −0.60 | −0.88 | −1.25 | −0.93 | −0.20 | −0.65 | −0.37 | 0.04 | |
| 0.37 | −1.78 | −0.60 | −0.88 | −1.25 | −0.93 | −0.20 | −0.65 | −0.37 | 0.04 | |
| Growth | −581.1% | |||||||||
| 360.3 | 361.1 | 361.7 | 413.1 | 464.5 | 468.5 | 474.4 | 481.7 | 487.7 | 495.4 | |
| 361.6 | 361.1 | 361.7 | 413.1 | 464.5 | 468.5 | 483.5 | 481.7 | 487.7 | 495.4 | |
| Growth | −0.1% | +0.2% | +14.2% | +12.5% | +0.9% | +3.2% | −0.4% | +1.2% | +1.6% | |