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 | 2,755.2 | 2,945.0 | 3,300.3 | 3,412.2 | 3,144.1 | 3,805.6 | 5,166.6 | 5,409.2 | 5,890.0 | 6,030.8 |
| Growth | +6.9% | +12.1% | +3.4% | −7.9% | +21.0% | +35.8% | +4.7% | +8.9% | +2.4% | |
| Operating income | 69.2 | 127.8 | 182.6 | 229.5 | 251.3 | 347.9 | 634.7 | 612.4 | 670.2 | 673.4 |
| Net income | −39.9 | 100.7 | 65.6 | 97.7 | 134.8 | 203.2 | 411.7 | 377.9 | 402.3 | 391.0 |
| Growth | −34.8% | +48.9% | +38.0% | +50.7% | +102.6% | −8.2% | +6.5% | −2.8% | ||
| EPS, diluted | −0.69 | 1.76 | 1.16 | 1.74 | 2.42 | 3.71 | 7.56 | 6.95 | 7.42 | 7.28 |
| Growth | −34.1% | +50.0% | +39.1% | +53.3% | +103.8% | −8.1% | +6.8% | −1.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 2.5% | 4.3% | 5.5% | 6.7% | 8.0% | 9.1% | 12.3% | 11.3% | 11.4% | 11.2% |
| Net margin | −1.4% | 3.4% | 2.0% | 2.9% | 4.3% | 5.3% | 8.0% | 7.0% | 6.8% | 6.5% |
| Free cash flow margin | 1.5% | 4.0% | 5.4% | 5.8% | 7.5% | 8.0% | 5.4% | 5.8% | 5.9% | 7.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 259.6 | 285.7 | 373.2 | 413.2 | 430.6 | 546.0 | 626.2 | 734.6 | 777.8 | 866.7 |
| Capital expenditure | −219.4 | −167.0 | −193.3 | −216.3 | −196.3 | −241.9 | −345.1 | −422.3 | −432.2 | −424.9 |
| Free cash flow | 40.2 | 118.7 | 179.9 | 196.9 | 234.3 | 304.1 | 281.2 | 312.3 | 345.5 | 441.8 |
| Growth | +195.0% | +51.5% | +9.5% | +19.0% | +29.8% | −7.6% | +11.1% | +10.7% | +27.9% | |
| Buybacks | −22.2 | −49.0 | −45.1 | −21.4 | −74.8 | −54.4 | −50.2 | −51.2 | −55.2 | −250.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 307.0 | 319.4 | 226.5 | 372.0 | 519.1 | 452.6 | 492.6 | 444.7 | 687.2 | 826.3 |
| Total debt | 1,633.3 | 1,629.5 | 1,572.6 | 1,561.7 | 1,557.2 | 2,534.6 | 2,424.8 | 2,301.7 | 2,786.2 | 2,776.2 |
| Net cash (debt) | −1,326.3 | −1,310.1 | −1,346.0 | −1,189.7 | −1,038.1 | −2,082.0 | −1,932.2 | −1,857.0 | −2,099.0 | −1,949.8 |
| Shareholders’ equity | 1,084.2 | 1,188.2 | 1,169.8 | 1,269.8 | 1,341.6 | 1,513.9 | 1,922.3 | 2,247.5 | 2,573.5 | 2,745.7 |
| Debt to equity | 1.51 | 1.37 | 1.34 | 1.23 | 1.16 | 1.67 | 1.26 | 1.02 | 1.08 | 1.01 |
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 | ||||||||||
| 307.0 | 319.4 | 226.5 | 372.0 | 519.1 | 452.6 | 492.6 | 444.7 | 687.2 | 826.3 | |
| 496.2 | 528.9 | 607.0 | 644.7 | 611.5 | 792.7 | 964.6 | 983.1 | 1,015.4 | 1,044.1 | |
| n/a | n/a | n/a | 214.7 | 220.5 | 250.7 | 325.0 | 327.5 | 384.7 | 372.1 | |
| 1,611.8 | 1,587.4 | 1,562.0 | 1,588.2 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 465.2 | 478.5 | 514.2 | 525.0 | 527.0 | 1,227.0 | 1,246.9 | 1,287.7 | 1,477.2 | 1,479.1 | |
| 3,681.9 | 3,706.6 | 3,738.3 | 4,108.9 | 4,131.5 | 5,653.7 | 6,129.7 | 6,382.9 | 7,377.3 | 7,624.1 | |
| Growth | +0.7% | +0.9% | +9.9% | +0.6% | +36.8% | +8.4% | +4.1% | +15.6% | +3.3% | |
| Liabilities | ||||||||||
| 0.0 | 4.0 | 7.5 | 7.5 | 7.5 | 17.5 | 10.0 | 10.0 | 15.1 | 12.6 | |
| 1,633.3 | 1,625.5 | 1,565.0 | 1,554.1 | 1,549.6 | 2,517.0 | 2,414.8 | 2,291.7 | 2,771.1 | 2,763.6 | |
| calc | 1,633.3 | 1,629.5 | 1,572.6 | 1,561.7 | 1,557.2 | 2,534.6 | 2,424.8 | 2,301.7 | 2,786.2 | 2,776.2 |
| 2,597.7 | 2,518.4 | 2,568.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Equity | ||||||||||
| 572.8 | 673.1 | 737.2 | 834.9 | 969.7 | 1,173.0 | 1,584.7 | 1,962.6 | 2,364.9 | 2,755.9 | |
| 1,084.2 | 1,188.2 | 1,169.8 | 1,269.8 | 1,341.6 | 1,513.9 | 1,922.3 | 2,247.5 | 2,573.5 | 2,745.7 | |
| Growth | +9.6% | −1.6% | +8.6% | +5.6% | +12.8% | +27.0% | +16.9% | +14.5% | +6.7% | |
| Per share and net cash | ||||||||||
| calc | −1,326.3 | −1,310.1 | −1,346.0 | −1,189.7 | −1,038.1 | −2,082.0 | −1,932.2 | −1,857.0 | −2,099.0 | −1,949.8 |
| 57.3 | 56.5 | 55.8 | 55.8 | 54.8 | 54.4 | 54.1 | 53.9 | 53.8 | 52.9 | |
| calc | 18.92 | 21.03 | 20.95 | 22.76 | 24.49 | 27.82 | 35.56 | 41.67 | 47.81 | 51.93 |
Lines marked calc are worked out here from filed figures; point at one for how.