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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 542.0 | 144.1 | 182.5 | 398.9 | 785.3 | 410.8 | 282.2 | 171.8 | 109.7 | 190.0 | |
| 593.1 | 659.5 | 706.3 | 709.7 | 468.3 | 643.1 | 453.7 | 314.9 | 344.1 | 371.4 | |
| 21.2 | 21.9 | 18.1 | 21.1 | 16.6 | n/a | n/a | n/a | n/a | n/a | |
| 1,412.8 | 1,395.0 | 1,288.9 | 1,211.2 | 888.8 | 827.2 | 672.1 | 489.7 | 480.0 | 441.8 | |
| 696.3 | 714.0 | 706.0 | 704.2 | 709.6 | 659.5 | 650.6 | 507.8 | 507.8 | 507.8 | |
| 5,708.4 | 4,670.8 | 4,522.0 | 6,393.3 | 5,755.3 | 5,299.4 | 5,086.0 | 4,722.5 | 4,804.3 | 3,828.9 | |
| Growth | −18.2% | −3.2% | +41.4% | −10.0% | −7.9% | −4.0% | −7.1% | +1.7% | −20.3% | |
| Liabilities | ||||||||||
| 7.0 | 0.6 | 0.2 | 20.3 | 21.4 | 21.2 | 21.2 | 0.4 | 0.3 | 0.3 | |
| 5,110.0 | 5,266.2 | 5,277.1 | 5,063.7 | 5,550.9 | 5,583.8 | 5,540.7 | 5,629.9 | 5,660.0 | 5,102.7 | |
| calc | 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 |
| n/a | n/a | 6,623.7 | 8,448.0 | 8,537.9 | 8,493.3 | 8,348.8 | 8,173.2 | 8,444.0 | 7,223.2 | |
| Equity | ||||||||||
| −4,125.8 | −4,781.2 | −5,000.9 | −5,349.6 | −5,939.5 | −6,373.3 | −6,470.0 | −6,780.9 | −6,960.1 | −6,940.2 | |
| −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 | |
| Growth | ||||||||||
| Per share and net cash | ||||||||||
| calc | −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 |
| n/a | n/a | n/a | 466.4 | 467.9 | 471.3 | 477.4 | 483.7 | 490.1 | 498.5 | |
| calc | n/a | n/a | n/a | −4.41 | −5.95 | −6.78 | −6.83 | −7.13 | −7.43 | −6.81 |
Lines marked calc are worked out here from filed figures; point at one for how.