Closing prices at the end of each trading day, from 19 Jan 2018. 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 | 1,469.4 | 1,522.3 | 1,582.1 | 1,761.7 | 1,962.0 | 2,676.2 | 2,870.3 | 2,621.2 | 2,604.7 | 2,540.9 |
| Growth | +3.6% | +3.9% | +11.4% | +11.4% | +36.4% | +7.3% | −8.7% | −0.6% | −2.5% | |
| Operating income | 132.1 | 137.0 | 180.0 | 131.5 | 168.5 | 73.0 | 87.9 | −108.3 | 124.0 | 7.2 |
| Net income | 4.9 | −0.6 | 48.0 | 48.2 | 24.5 | −30.5 | −19.4 | −336.2 | −94.3 | −114.5 |
| Growth | −112.3% | +0.4% | −49.0% | −224.1% | ||||||
| EPS, diluted | −0.35 | −0.43 | 0.31 | 0.26 | 0.11 | −0.12 | −0.07 | −1.22 | −0.33 | −0.40 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.0% | 9.0% | 11.4% | 7.5% | 8.6% | 2.7% | 3.1% | −4.1% | 4.8% | 0.3% |
| Net margin | 0.3% | −0.0% | 3.0% | 2.7% | 1.3% | −1.1% | −0.7% | −12.8% | −3.6% | −4.5% |
| Free cash flow margin | 3.0% | 0.9% | 2.7% | 1.1% | −4.2% | −6.2% | −0.3% | 3.9% | 3.9% | −8.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 118.8 | 163.3 | 188.2 | 236.2 | 293.7 | 273.1 | 300.0 | 366.2 | 411.9 | 359.6 |
| Capital expenditure | −74.9 | −149.0 | −145.2 | −217.2 | −376.8 | −438.2 | −308.4 | −264.5 | −309.5 | −576.8 |
| Free cash flow | 43.9 | 14.3 | 43.0 | 19.0 | −83.1 | −165.1 | −8.4 | 101.7 | 102.4 | −217.2 |
| Growth | −67.4% | +199.7% | −55.8% | −538.1% | +0.7% | −312.1% | ||||
| Dividends paid | −20.2 | −20.2 | −76.5 | −135.4 | −167.1 | −227.5 | −238.7 | −242.2 | −252.1 | −261.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.8 | 48.9 | 208.1 | 234.3 | 621.1 | 83.0 | 53.1 | 60.4 | 47.7 | 136.9 |
| Total debt | n/a | n/a | n/a | n/a | 2,648.3 | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | n/a | n/a | n/a | n/a | −2,027.2 | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | −149.5 | −186.9 | 706.8 | 1,833.0 | 3,790.4 | 4,021.0 | 3,773.4 | 3,616.1 | 3,280.8 | 2,884.4 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.70 | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,469.4 | 1,522.3 | 1,582.1 | 1,761.7 | 1,962.0 | 2,676.2 | 2,870.3 | 2,621.2 | 2,604.7 | 2,540.9 | |
| Growth | +3.6% | +3.9% | +11.4% | +11.4% | +36.4% | +7.3% | −8.7% | −0.6% | −2.5% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 2,218.8 | 1,902.8 | 1,819.8 | 1,762.5 | |
| 96.7 | 99.6 | 110.8 | 129.3 | 144.7 | 182.1 | 231.1 | 226.8 | 255.1 | 269.5 | |
| 132.1 | 137.0 | 180.0 | 131.5 | 168.5 | 73.0 | 87.9 | −108.3 | 124.0 | 7.2 | |
| Growth | +3.7% | +31.4% | −26.9% | +28.1% | −56.7% | +20.4% | −223.3% | −94.2% | ||
| 10.8 | 8.8 | 44.4 | 43.0 | 17.6 | −30.6 | −29.9 | −328.1 | −103.2 | −135.7 | |
| 5.9 | 9.4 | −3.6 | −5.2 | −6.9 | −1.6 | −18.8 | −2.3 | −8.4 | −20.5 | |
| 4.9 | −0.6 | 48.0 | 48.2 | 24.5 | −30.5 | −19.4 | −336.2 | −94.3 | −114.5 | |
| Growth | −112.3% | +0.4% | −49.0% | −224.1% | ||||||
| Per share | ||||||||||
| −0.35 | −0.43 | 0.31 | 0.26 | 0.11 | −0.12 | −0.07 | −1.22 | −0.33 | −0.40 | |
| −0.35 | −0.43 | 0.31 | 0.26 | 0.11 | −0.12 | −0.07 | −1.22 | −0.33 | −0.40 | |
| Growth | −16.1% | −57.7% | −209.1% | |||||||
| 69.9 | 70.0 | 141.4 | 179.6 | 203.3 | 259.1 | 269.6 | 275.8 | 284.8 | 285.7 | |
| 69.9 | 70.0 | 144.3 | 184.0 | 206.9 | 259.1 | 269.6 | 275.8 | 284.8 | 285.7 | |
| Growth | +0.2% | +106.1% | +27.4% | +12.5% | +25.2% | +4.1% | +2.3% | +3.3% | +0.3% | |
† The diluted share count jumps at 2018, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.