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 | 2,918.8 | 2,991.5 | 3,221.7 | 3,283.1 | 686.3 | 1,510.5 | 2,454.7 | 3,066.7 | 3,049.5 | 3,115.0 |
| Growth | +2.5% | +7.7% | +1.9% | −79.1% | +120.1% | +62.5% | +24.9% | −0.6% | +2.1% | |
| Operating income | 422.9 | 392.3 | 388.4 | 338.4 | −755.0 | −252.5 | n/a | n/a | n/a | n/a |
| Net income | 255.1 | 264.2 | 213.8 | 191.4 | −616.8 | −422.8 | −271.2 | 188.2 | 309.7 | 138.2 |
| Growth | +3.6% | −19.1% | −10.5% | −422.3% | +64.6% | −55.4% | ||||
| EPS, diluted | 2.19 | 2.26 | 1.83 | 1.63 | −5.25 | −3.55 | −2.26 | 1.34 | 2.06 | 1.04 |
| Growth | +3.2% | −19.0% | −10.9% | −422.1% | +53.7% | −49.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.5% | 13.1% | 12.1% | 10.3% | −110.0% | −16.7% | n/a | n/a | n/a | n/a |
| Net margin | 8.7% | 8.8% | 6.6% | 5.8% | −89.9% | −28.0% | −11.0% | 6.1% | 10.2% | 4.4% |
| Free cash flow margin | 4.7% | 5.0% | 6.5% | 7.9% | −60.3% | 4.7% | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 462.9 | 529.0 | 556.9 | 562.0 | −330.1 | 166.2 | n/a | n/a | n/a | n/a |
| Capital expenditure | −326.9 | −380.9 | −346.1 | −303.6 | −83.9 | −95.5 | −110.7 | n/a | n/a | n/a |
| Free cash flow | 136.0 | 148.1 | 210.8 | 258.4 | −414.0 | 70.7 | n/a | n/a | n/a | n/a |
| Growth | +8.9% | +42.3% | +22.5% | −260.2% | ||||||
| Dividends paid | −125.5 | −135.1 | −149.5 | −159.3 | −42.3 | 0.0 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 561.2 | 522.5 | 426.2 | 488.3 | 655.3 | 707.3 | 14.9 | 10.8 | 0.0 | 0.0 |
| Total debt | 1,788.1 | 1,787.5 | 1,780.6 | 1,777.9 | 2,395.2 | 2,500.5 | n/a | n/a | n/a | n/a |
| Net cash (debt) | −1,226.9 | −1,264.9 | −1,354.4 | −1,289.6 | −1,739.9 | −1,793.2 | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,261.8 | 1,393.8 | 1,396.2 | 1,435.8 | 788.0 | 322.9 | n/a | n/a | n/a | n/a |
| Debt to equity | 1.42 | 1.28 | 1.28 | 1.24 | 3.04 | 7.74 | n/a | n/a | n/a | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 14.5% | 13.1% | 12.1% | 10.3% | −110.0% | −16.7% | n/a | n/a | n/a | n/a | |
| 12.4% | 11.5% | 9.6% | 8.3% | −135.1% | −29.1% | −10.8% | 7.2% | 8.3% | 4.9% | |
| 8.7% | 8.8% | 6.6% | 5.8% | −89.9% | −28.0% | −11.0% | 6.1% | 10.2% | 4.4% | |
| 4.7% | 5.0% | 6.5% | 7.9% | −60.3% | 4.7% | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 4.9% | 5.1% | 5.1% | 5.3% | 18.6% | 10.7% | n/a | n/a | n/a | n/a | |
| 11.2% | 12.7% | 10.7% | 9.2% | 12.2% | 6.3% | 4.5% | n/a | n/a | n/a | |
| 28.8% | 23.0% | 30.7% | 29.2% | n/a | n/a | n/a | 13.5% | −23.8% | 8.1% | |
| Returns | ||||||||||
| 20.2% | 19.0% | 15.3% | 13.3% | −78.3% | −130.9% | n/a | n/a | n/a | n/a | |
| 5.9% | 5.9% | 4.8% | 3.3% | −11.1% | −8.1% | n/a | n/a | n/a | n/a | |
| Balance and payout | ||||||||||
| 1.42 | 1.28 | 1.28 | 1.24 | 3.04 | 7.74 | n/a | n/a | n/a | n/a | |
| 49.2% | 51.1% | 69.9% | 83.2% | n/a | n/a | n/a | n/a | n/a | n/a | |
| 92.3% | 91.2% | 70.9% | 61.6% | n/a | 0.0% | n/a | n/a | n/a | n/a | |