Closing prices at the end of each trading day, from 3 Apr 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 1,040.9 | 982.9 | 937.8 | 1,117.6 | 1,079.7 | 961.5 | 930.6 | 965.4 |
| Growth | −5.6% | −4.6% | +19.2% | −3.4% | −10.9% | −3.2% | +3.7% | |
| Operating income | 427.5 | 368.2 | −131.8 | 386.1 | −362.7 | 162.0 | −1,389.9 | 28.8 |
| Net income | 36.2 | 9.7 | −520.6 | 102.1 | −572.9 | −91.7 | −1,645.8 | −284.3 |
| Growth | −73.2% | −5,461.1% | −661.2% | |||||
| EPS, diluted | n/a | 0.02 | −1.11 | 0.16 | −0.90 | −5.69 | −101.92 | −17.30 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating margin | 41.1% | 37.5% | −14.1% | 34.5% | −33.6% | 16.8% | −149.4% | 3.0% |
| Net margin | 3.5% | 1.0% | −55.5% | 9.1% | −53.1% | −9.5% | −176.9% | −29.4% |
| Free cash flow margin | 22.0% | 22.2% | 32.7% | 28.6% | 26.2% | 6.5% | −1.1% | −1.3% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 292.3 | 284.3 | 377.4 | 404.7 | 372.4 | 171.7 | 107.6 | 117.3 |
| Capital expenditure | −63.6 | −66.4 | −70.8 | −84.6 | −89.7 | −108.9 | −118.1 | −129.6 |
| Free cash flow | 228.7 | 217.9 | 306.6 | 320.1 | 282.6 | 62.9 | −10.5 | −12.3 |
| Growth | −4.7% | +40.7% | +4.4% | −11.7% | −77.8% | −116.7% | ||
| Buybacks | 0.0 | 0.0 | −101.1 | −100.0 | 0.0 | −15.2 | −10.4 | 0.0 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 5.0 | 21.8 | 126.8 | 185.3 | 334.0 | 71.5 | 16.8 | 16.8 |
| Total debt | n/a | n/a | 0.0 | 4,985.0 | 4,835.5 | 4,613.3 | 4,579.0 | 4,626.9 |
| Net cash (debt) | n/a | n/a | 126.8 | −4,799.7 | −4,501.5 | −4,541.7 | −4,562.1 | −4,610.1 |
| Shareholders’ equity | 1,990.4 | 1,985.2 | 2,557.9 | 2,344.7 | 1,790.5 | 1,709.1 | 84.0 | −173.9 |
| Debt to equity | n/a | n/a | 0.00 | 2.13 | 2.70 | 2.70 | 54.50 | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| 41.1% | 37.5% | −14.1% | 34.5% | −33.6% | 16.8% | −149.4% | 3.0% | |
| 1.0% | −55.6% | 14.4% | 12.1% | −51.9% | −11.1% | −190.3% | −38.6% | |
| 3.5% | 1.0% | −55.5% | 9.1% | −53.1% | −9.5% | −176.9% | −29.4% | |
| 22.0% | 22.2% | 32.7% | 28.6% | 26.2% | 6.5% | −1.1% | −1.3% | |
| Spending | ||||||||
| 7.5% | 7.7% | 37.9% | 13.5% | 15.5% | 14.9% | 16.2% | 22.9% | |
| 6.1% | 6.8% | 7.6% | 7.6% | 8.3% | 11.3% | 12.7% | 13.4% | |
| 7.6% | n/a | 24.6% | 24.6% | n/a | n/a | n/a | n/a | |
| Returns | ||||||||
| 1.8% | 0.5% | −20.4% | 4.4% | −32.0% | −5.4% | −1,958.8% | n/a | |
| n/a | 0.1% | −6.3% | 1.2% | −7.8% | −1.3% | −32.0% | −5.8% | |
| Balance and payout | ||||||||
| n/a | n/a | 0.00 | 2.13 | 2.70 | 2.70 | 54.50 | n/a | |
| n/a | 76.3% | 69.1% | 71.5% | 75.7% | 75.5% | 98.4% | 103.4% | |
| 0.0% | 0.0% | 33.0% | 31.2% | 0.0% | 24.2% | n/a | n/a | |