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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 9.0% | 9.0% | 11.4% | 7.5% | 8.6% | 2.7% | 3.1% | −4.1% | 4.8% | 0.3% | |
| 0.7% | 0.6% | 2.8% | 2.4% | 0.9% | −1.1% | −1.0% | −12.5% | −4.0% | −5.3% | |
| 0.3% | −0.0% | 3.0% | 2.7% | 1.3% | −1.1% | −0.7% | −12.8% | −3.6% | −4.5% | |
| 3.0% | 0.9% | 2.7% | 1.1% | −4.2% | −6.2% | −0.3% | 3.9% | 3.9% | −8.5% | |
| Spending | ||||||||||
| 6.6% | 6.5% | 7.0% | 7.3% | 7.4% | 6.8% | 8.1% | 8.7% | 9.8% | 10.6% | |
| 5.1% | 9.8% | 9.2% | 12.3% | 19.2% | 16.4% | 10.7% | 10.1% | 11.9% | 22.7% | |
| 54.4% | 106.9% | −8.2% | −12.0% | −39.3% | n/a | n/a | n/a | n/a | n/a | |
| Returns | ||||||||||
| n/a | n/a | 6.8% | 2.6% | 0.6% | −0.8% | −0.5% | −9.3% | −2.9% | −4.0% | |
| n/a | −0.0% | 1.9% | 1.2% | 0.3% | −0.4% | −0.2% | −4.3% | −1.2% | −1.4% | |
| Balance and payout | ||||||||||
| n/a | n/a | n/a | n/a | 0.70 | n/a | n/a | n/a | n/a | n/a | |
| n/a | 92.2% | 72.1% | 56.0% | 51.6% | 51.0% | 53.3% | 53.8% | 57.3% | 64.0% | |
| 409.9% | n/a | 159.5% | 281.2% | 680.9% | n/a | n/a | n/a | n/a | n/a | |
| 46.0% | 141.0% | 178.1% | 713.8% | n/a | n/a | n/a | 238.2% | 246.2% | n/a | |