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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 308.5 | 160.1 | 187.3 | 214.5 | −137.8 | −133.5 | 140.0 | 31.3 | 79.7 | 114.9 | |
| Growth | −48.1% | +17.0% | +14.6% | −164.2% | −77.7% | +155.2% | +44.0% | |||
| 344.1 | 326.0 | 319.0 | 309.3 | 269.4 | 213.1 | 173.7 | 196.8 | 174.0 | 175.0 | |
| Investment | ||||||||||
| −229.8 | −224.2 | −211.1 | −232.5 | −124.2 | −148.0 | −184.7 | −166.6 | −142.4 | −82.9 | |
| calc | 78.7 | −64.1 | −23.8 | −17.9 | −262.0 | −281.5 | −44.7 | −135.3 | −62.6 | 32.0 |
| Growth | −181.4% | |||||||||
| calc | 0.22 | −0.18 | −0.07 | −0.04 | −0.56 | −0.60 | −0.09 | −0.28 | −0.13 | 0.06 |
| 574.1 | −154.5 | −203.6 | −220.0 | 94.5 | −152.7 | −221.7 | −119.6 | −155.9 | 523.3 | |
| Financing | ||||||||||
| −726.5 | −379.5 | 40.7 | 220.0 | 418.3 | −85.2 | −32.7 | 45.6 | −8.2 | −598.3 | |
| −755.5 | −332.8 | −30.7 | −0.7 | −0.4 | n/a | n/a | n/a | n/a | n/a | |
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.