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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 390.0 | 658.0 | 756.0 | 496.0 | 450.0 | 415.0 | 582.0 | 498.0 | 366.0 | 233.0 | |
| 1,286.0 | 1,114.0 | 782.0 | 652.0 | 670.0 | 699.0 | 630.0 | 559.0 | 493.0 | 500.0 | |
| 41.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 283.0 | 257.0 | 328.0 | 342.0 | 305.0 | 281.0 | 266.0 | 197.0 | 167.0 | 181.0 | |
| 3,889.0 | 3,366.0 | 3,408.0 | 1,502.0 | 1,528.0 | 1,339.0 | 955.0 | 651.0 | 609.0 | 617.0 | |
| 7,709.0 | 7,548.0 | 6,680.0 | 4,514.0 | 4,256.0 | 4,036.0 | 3,571.0 | 3,162.0 | 2,599.0 | 2,397.0 | |
| Growth | −2.1% | −11.5% | −32.4% | −5.7% | −5.2% | −11.5% | −11.5% | −17.8% | −7.8% | |
| Liabilities | ||||||||||
| n/a | 82.0 | 55.0 | 50.0 | 90.0 | 30.0 | 35.0 | 34.0 | 24.0 | 22.0 | |
| calc | n/a | 82.0 | 55.0 | 50.0 | 90.0 | 30.0 | 35.0 | 34.0 | 24.0 | 22.0 |
| 4,279.0 | 3,877.0 | 3,316.0 | 3,072.0 | 2,924.0 | 2,762.0 | 2,512.0 | 2,387.0 | 1,614.0 | 1,570.0 | |
| Equity | ||||||||||
| 0.0 | 171.0 | −233.0 | −2,185.0 | −2,313.0 | −2,351.0 | −2,543.0 | −2,849.0 | −2,433.0 | −2,613.0 | |
| 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 | |
| Growth | +7.3% | −8.7% | −59.7% | −8.5% | −4.9% | −19.0% | −31.4% | +33.4% | −18.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | 576.0 | 701.0 | 446.0 | 360.0 | 385.0 | 547.0 | 464.0 | 342.0 | 211.0 |
| 202.9 | 210.4 | 211.3 | 211.5 | 212.1 | 215.4 | 218.3 | 211.5 | 161.8 | 154.7 | |
| calc | 16.21 | 16.77 | 15.25 | 6.15 | 5.61 | 5.26 | 4.20 | 2.97 | 5.18 | 4.43 |
Lines marked calc are worked out here from filed figures; point at one for how.