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 | 1,058.0 | 1,074.7 | 1,117.2 | 1,040.2 | 1,632.0 | 1,383.2 | 1,283.6 | 1,410.3 | 1,495.4 | 1,537.9 |
| Growth | +1.6% | +3.9% | −6.9% | +56.9% | −15.2% | −7.2% | +9.9% | +6.0% | +2.8% | |
| Operating income | 303.1 | 275.2 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 141.3 | 147.6 | 286.9 | −88.2 | −139.5 | 174.5 | −15.8 | −293.6 | −370.3 | −285.9 |
| Growth | +4.5% | +94.3% | −130.8% | −109.0% | ||||||
| EPS, diluted | n/a | n/a | n/a | −0.37 | −0.59 | 0.73 | −0.07 | −1.23 | −1.55 | −1.19 |
| Growth | −109.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 28.6% | 25.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 13.4% | 13.7% | 25.7% | −8.5% | −8.5% | 12.6% | −1.2% | −20.8% | −24.8% | −18.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 424.5 | 419.3 | 392.8 | 265.8 | 158.5 | −63.3 | −40.4 | 10.5 | 112.2 | −19.6 |
| Buybacks | −0.5 | −0.3 | −0.4 | −0.3 | −0.2 | −0.4 | −0.2 | −0.4 | −0.9 | −1.1 |
| Dividends paid | −370.5 | −370.6 | −370.7 | −199.7 | −42.8 | −9.5 | −9.6 | −9.6 | −9.6 | −9.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 31.7 | 31.2 | 55.0 | 37.4 | 74.4 | 634.8 | 658.1 | 245.9 | 144.6 | 105.4 |
| Total debt | n/a | n/a | 3,683.6 | n/a | n/a | n/a | n/a | n/a | 3,050.3 | 2,444.1 |
| Net cash (debt) | n/a | n/a | −3,628.6 | n/a | n/a | n/a | n/a | n/a | −2,905.8 | −2,338.7 |
| Shareholders’ equity | 3,199.4 | 3,105.0 | 3,023.1 | 2,736.5 | 2,495.8 | 2,662.4 | 2,638.6 | 2,336.9 | 1,958.8 | 1,665.6 |
| Debt to equity | n/a | n/a | 1.22 | n/a | n/a | n/a | n/a | n/a | 1.56 | 1.47 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 31.7 | 31.2 | 55.0 | 37.4 | 74.4 | 634.8 | 658.1 | 245.9 | 144.6 | 105.4 | |
| 7,227.8 | 7,294.0 | 7,160.4 | 6,653.8 | 6,476.4 | 6,623.5 | 6,002.1 | 5,446.1 | 5,137.0 | 4,361.3 | |
| Growth | +0.9% | −1.8% | −7.1% | −2.7% | +2.3% | −9.4% | −9.3% | −5.7% | −15.1% | |
| Liabilities | ||||||||||
| n/a | n/a | 3,683.6 | n/a | n/a | n/a | n/a | n/a | 3,050.3 | 2,444.1 | |
| calc | n/a | n/a | 3,683.6 | n/a | n/a | n/a | n/a | n/a | 3,050.3 | 2,444.1 |
| 4,028.3 | 4,016.8 | 3,980.6 | 3,776.8 | 3,857.2 | 3,961.1 | 3,363.5 | 3,109.2 | 3,178.2 | 2,695.7 | |
| Equity | ||||||||||
| 1,618.9 | 1,766.5 | 2,140.8 | 2,052.6 | 1,913.1 | 2,087.6 | 2,071.9 | 1,778.3 | 1,408.0 | 1,122.1 | |
| 3,199.4 | 3,105.0 | 3,023.1 | 2,736.5 | 2,495.8 | 2,662.4 | 2,638.6 | 2,336.9 | 1,958.8 | 1,665.6 | |
| Growth | −3.0% | −2.6% | −9.5% | −8.8% | +6.7% | −0.9% | −11.4% | −16.2% | −15.0% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | −3,628.6 | n/a | n/a | n/a | n/a | n/a | −2,905.8 | −2,338.7 |
| 237.5 | 237.6 | 237.7 | 237.9 | 238.3 | 239.0 | 239.7 | 240.4 | 241.3 | 242.1 | |
| calc | 13.47 | 13.07 | 12.72 | 11.50 | 10.47 | 11.14 | 11.01 | 9.72 | 8.12 | 6.88 |
Lines marked calc are worked out here from filed figures; point at one for how.