Closing prices at the end of each trading day, from 3 Jan 2017. 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 | n/a | 6,022.0 | 5,393.0 | 4,467.0 | 4,163.0 | 4,140.0 | 3,858.0 | 3,722.0 | 3,356.0 | 3,042.0 |
| Growth | −10.4% | −17.2% | −6.8% | −0.6% | −6.8% | −3.5% | −9.8% | −9.4% | ||
| Net income | n/a | 181.0 | −416.0 | −1,934.0 | −118.0 | −28.0 | −182.0 | −296.0 | 426.0 | n/a |
| Growth | −329.8% | |||||||||
| EPS, diluted | n/a | 0.83 | −2.06 | −9.29 | −0.61 | −0.18 | −0.89 | −1.41 | 2.23 | −1.14 |
| Growth | −348.2% | −151.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 17.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | n/a | 3.0% | −7.7% | −43.3% | −2.8% | −0.7% | −4.7% | −8.0% | 12.7% | n/a |
| Free cash flow margin | n/a | 3.4% | 1.9% | −0.4% | 2.0% | 3.9% | 1.3% | 1.0% | −2.3% | −4.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | n/a | 300.0 | 283.0 | 132.0 | 161.0 | 243.0 | 144.0 | 89.0 | −50.0 | −73.0 |
| Capital expenditure | n/a | −96.0 | −179.0 | −148.0 | −76.0 | −80.0 | −92.0 | −51.0 | −28.0 | −59.0 |
| Free cash flow | n/a | 204.0 | 104.0 | −16.0 | 85.0 | 163.0 | 52.0 | 38.0 | −78.0 | −132.0 |
| Growth | −49.0% | −115.4% | +91.8% | −68.1% | −26.9% | −305.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 390.0 | 658.0 | 756.0 | 496.0 | 450.0 | 415.0 | 582.0 | 498.0 | 366.0 | 233.0 |
| Total debt | n/a | 82.0 | 55.0 | 50.0 | 90.0 | 30.0 | 35.0 | 34.0 | 24.0 | 22.0 |
| Net cash (debt) | n/a | 576.0 | 701.0 | 446.0 | 360.0 | 385.0 | 547.0 | 464.0 | 342.0 | 211.0 |
| Shareholders’ equity | 3,288.0 | 3,529.0 | 3,222.0 | 1,300.0 | 1,190.0 | 1,132.0 | 917.0 | 629.0 | 839.0 | 685.0 |
| Debt to equity | n/a | 0.02 | 0.02 | 0.04 | 0.08 | 0.03 | 0.04 | 0.05 | 0.03 | 0.03 |
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 | ||||||||||
| n/a | 6,022.0 | 5,393.0 | 4,467.0 | 4,163.0 | 4,140.0 | 3,858.0 | 3,722.0 | 3,356.0 | 3,042.0 | |
| Growth | −10.4% | −17.2% | −6.8% | −0.6% | −6.8% | −3.5% | −9.8% | −9.4% | ||
| n/a | 4,730.0 | 4,182.0 | 3,494.0 | 3,209.0 | 3,138.0 | 3,018.0 | 2,888.0 | 2,730.0 | 2,490.0 | |
| 910.0 | 1,045.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | +14.8% | |||||||||
| n/a | 12.0 | 11.0 | 8.0 | 1.0 | 4.0 | 7.0 | 7.0 | 6.0 | 4.0 | |
| n/a | 611.0 | 560.0 | 479.0 | 468.0 | 544.0 | 440.0 | 458.0 | 455.0 | 412.0 | |
| n/a | −16.0 | −395.0 | −2,106.0 | −139.0 | −25.0 | −127.0 | −332.0 | 504.0 | −160.0 | |
| n/a | −193.0 | 21.0 | −172.0 | −21.0 | 3.0 | 55.0 | −36.0 | 78.0 | 10.0 | |
| n/a | 181.0 | −416.0 | −1,934.0 | −118.0 | −28.0 | −182.0 | −296.0 | 426.0 | n/a | |
| Growth | −329.8% | |||||||||
| Per share | ||||||||||
| n/a | 0.84 | −2.06 | −9.29 | −0.61 | −0.18 | −0.89 | −1.41 | 2.28 | −1.14 | |
| n/a | 0.83 | −2.06 | −9.29 | −0.61 | −0.18 | −0.89 | −1.41 | 2.23 | −1.14 | |
| Growth | −348.2% | −151.1% | ||||||||
| n/a | 204.0 | 206.1 | 209.3 | 210.0 | 212.7 | 215.9 | 216.8 | 182.5 | 158.4 | |
| n/a | 206.8 | 206.1 | 209.3 | n/a | n/a | 215.9 | 216.8 | 191.1 | 158.4 | |
| Growth | −0.4% | +1.6% | +0.4% | −11.8% | −17.1% | |||||