Closing prices at the end of each trading day, from 28 Oct 2020. 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 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,621.0 | 1,936.0 | 2,590.0 | 2,270.0 | 2,048.0 | 2,643.0 | 2,155.0 | 2,537.0 | 2,910.0 |
| Growth | +19.4% | +33.8% | −12.4% | −9.8% | +29.1% | −18.5% | +17.7% | +14.7% | |
| Operating income | −293.0 | 73.0 | 769.0 | 429.0 | 293.0 | 812.0 | 808.0 | 620.0 | 598.0 |
| Net income | 279.0 | −266.0 | 328.0 | −28.0 | 612.0 | 524.0 | 564.0 | 376.0 | 363.0 |
| Growth | −195.3% | −108.5% | −14.4% | +7.6% | −33.3% | −3.5% | |||
| EPS, diluted | 6.76 | −6.26 | 6.77 | −0.57 | 7.37 | 6.75 | 7.78 | 4.62 | 4.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −18.1% | 3.8% | 29.7% | 18.9% | 14.3% | 30.7% | 37.5% | 24.4% | 20.5% |
| Net margin | 17.2% | −13.7% | 12.7% | −1.2% | 29.9% | 19.8% | 26.2% | 14.8% | 12.5% |
| Free cash flow margin | 3.4% | −6.4% | −8.8% | 9.7% | 22.8% | 11.8% | 21.7% | 14.0% | 18.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 130.0 | 248.0 | 461.0 | 676.0 | 660.0 | 690.0 | 653.0 | 610.0 | 865.0 |
| Capital expenditure | −75.0 | −371.0 | −690.0 | −455.0 | −194.0 | −379.0 | −185.0 | −255.0 | −322.0 |
| Free cash flow | 55.0 | −123.0 | −229.0 | 221.0 | 466.0 | 311.0 | 468.0 | 355.0 | 543.0 |
| Growth | −323.6% | +110.9% | −33.3% | +50.5% | −24.1% | +53.0% | |||
| Buybacks | n/a | n/a | n/a | 0.0 | −148.0 | −313.0 | −143.0 | −192.0 | −377.0 |
| Dividends paid | n/a | n/a | n/a | 0.0 | −14.0 | −59.0 | −81.0 | −113.0 | −136.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 12.0 | 20.0 | 17.0 | 17.0 | 305.0 | 307.0 | 496.0 | 372.0 | 132.0 |
| Total debt | 5,268.0 | 5,306.0 | 5,251.0 | 4,977.0 | 589.0 | 592.0 | 540.0 | 1,132.0 | 1,283.0 |
| Net cash (debt) | −5,256.0 | −5,286.0 | −5,234.0 | −4,960.0 | −284.0 | −285.0 | −44.0 | −760.0 | −1,151.0 |
| Shareholders’ equity | −557.0 | −814.0 | −361.0 | −389.0 | 1,688.0 | 1,864.0 | 2,219.0 | 3,538.0 | 3,674.0 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.35 | 0.32 | 0.24 | 0.32 | 0.35 |
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 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||
| −18.1% | 3.8% | 29.7% | 18.9% | 14.3% | 30.7% | 37.5% | 24.4% | 20.5% | |
| 12.4% | −13.5% | 16.6% | 4.4% | 11.2% | 28.8% | 34.7% | 20.3% | 17.3% | |
| 17.2% | −13.7% | 12.7% | −1.2% | 29.9% | 19.8% | 26.2% | 14.8% | 12.5% | |
| 3.4% | −6.4% | −8.8% | 9.7% | 22.8% | 11.8% | 21.7% | 14.0% | 18.7% | |
| Spending | |||||||||
| 14.5% | 12.9% | 11.5% | 12.8% | 9.8% | 8.4% | 12.4% | 12.7% | 11.4% | |
| 4.6% | 19.2% | 26.6% | 20.0% | 9.5% | 14.3% | 8.6% | 10.1% | 11.1% | |
| −38.8% | n/a | 0.0% | 1.0% | −172.9% | 31.1% | 24.6% | 27.1% | 27.7% | |
| Returns | |||||||||
| n/a | n/a | n/a | n/a | 36.3% | 28.1% | 25.4% | 10.6% | 9.9% | |
| 4.4% | −4.3% | 4.6% | −0.4% | 15.9% | 13.2% | 14.1% | 5.3% | 4.9% | |
| Balance and payout | |||||||||
| n/a | n/a | n/a | n/a | 0.35 | 0.32 | 0.24 | 0.32 | 0.35 | |
| n/a | n/a | n/a | n/a | 2.3% | 11.3% | 14.4% | 30.1% | 37.5% | |
| n/a | n/a | n/a | 0.0% | 34.8% | 119.6% | 47.9% | 85.9% | 94.5% | |