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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| n/a | 300.0 | 283.0 | 132.0 | 161.0 | 243.0 | 144.0 | 89.0 | −50.0 | −73.0 | |
| Growth | −5.7% | −53.4% | +22.0% | +50.9% | −40.7% | −38.2% | −156.2% | |||
| n/a | 495.0 | 460.0 | 459.0 | 459.0 | 352.0 | 230.0 | 264.0 | 204.0 | 194.0 | |
| Investment | ||||||||||
| n/a | −96.0 | −179.0 | −148.0 | −76.0 | −80.0 | −92.0 | −51.0 | −28.0 | −59.0 | |
| calc | 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% | ||||
| calc | n/a | 0.99 | 0.50 | −0.08 | n/a | n/a | 0.24 | 0.18 | −0.41 | −0.83 |
| n/a | 74.0 | 460.0 | −310.0 | −134.0 | −142.0 | 173.0 | −93.0 | 795.0 | −28.0 | |
| Financing | ||||||||||
| n/a | −124.0 | −637.0 | −85.0 | −74.0 | −132.0 | −131.0 | −81.0 | −877.0 | −39.0 | |
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.