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 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,268.0 | 4,171.0 | 4,913.0 | 5,639.0 | 5,767.0 | 7,339.0 | 6,564.0 | 6,956.0 | 7,710.0 | 7,786.0 |
| Growth | −2.3% | +17.8% | +14.8% | +2.3% | +27.3% | −10.6% | +6.0% | +10.8% | +1.0% | |
| Operating income | 28.0 | 264.0 | 468.0 | 362.0 | 57.0 | 231.0 | 343.0 | 449.0 | 659.0 | 778.0 |
| Net income | −61.0 | 432.0 | 281.0 | 202.0 | −63.0 | 27.0 | 190.0 | −265.0 | 375.0 | 415.0 |
| Growth | −35.0% | −28.1% | −131.2% | +603.7% | −239.5% | +10.7% | ||||
| EPS, diluted | −0.43 | 3.05 | 1.99 | 1.41 | −0.44 | 0.19 | 1.26 | −1.96 | 2.79 | 3.21 |
| Growth | −34.8% | −29.1% | −131.2% | +563.2% | −255.6% | +15.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 2.6% | 10.5% | 11.9% | 11.6% | 11.5% | 11.0% | 12.6% | 14.0% | 14.3% | 14.8% |
| Operating margin | 0.7% | 6.3% | 9.5% | 6.4% | 1.0% | 3.1% | 5.2% | 6.5% | 8.5% | 10.0% |
| Net margin | −1.4% | 10.4% | 5.7% | 3.6% | −1.1% | 0.4% | 2.9% | −3.8% | 4.9% | 5.3% |
| Free cash flow margin | 1.2% | 4.4% | 3.0% | 4.2% | 6.0% | 3.4% | 5.0% | 3.9% | 5.3% | 6.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 61.0 | 193.0 | 165.0 | 256.0 | 367.0 | 278.0 | 396.0 | 331.0 | 462.0 | 557.0 |
| Capital expenditure | −11.0 | −8.0 | −17.0 | −20.0 | −20.0 | −30.0 | −71.0 | −62.0 | −52.0 | −42.0 |
| Free cash flow | 50.0 | 185.0 | 148.0 | 236.0 | 347.0 | 248.0 | 325.0 | 269.0 | 410.0 | 515.0 |
| Growth | +270.0% | −20.0% | +59.5% | +47.0% | −28.5% | +31.0% | −17.2% | +52.4% | +25.6% | |
| Buybacks | −4.0 | −53.0 | −3.0 | −4.0 | −51.0 | −82.0 | −203.0 | −138.0 | −218.0 | −329.0 |
| Dividends paid | −46.0 | −45.0 | −44.0 | −46.0 | −54.0 | −61.0 | −66.0 | −72.0 | −79.0 | −84.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 536.0 | 439.0 | 739.0 | 712.0 | 436.0 | 370.0 | 389.0 | 304.0 | 342.0 | 500.0 |
| Total debt | 650.0 | 470.0 | 1,248.0 | 1,210.0 | 1,596.0 | 1,891.0 | 1,740.0 | 1,832.0 | 2,569.0 | 2,596.0 |
| Net cash (debt) | −114.0 | −31.0 | −509.0 | −498.0 | −1,160.0 | −1,521.0 | −1,351.0 | −1,528.0 | −2,227.0 | −2,096.0 |
| Shareholders’ equity | 757.0 | 1,229.0 | 1,698.0 | 1,839.0 | 1,580.0 | 1,669.0 | 1,620.0 | 1,383.0 | 1,453.0 | 1,503.0 |
| Debt to equity | 0.86 | 0.38 | 0.73 | 0.66 | 1.01 | 1.13 | 1.07 | 1.32 | 1.77 | 1.73 |
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 29 Dec 2023 | FY2025 3 Jan 2025 | FY2026 2 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 536.0 | 439.0 | 739.0 | 712.0 | 436.0 | 370.0 | 389.0 | 304.0 | 342.0 | 500.0 | |
| 145.0 | 130.0 | 121.0 | 130.0 | 130.0 | n/a | n/a | n/a | n/a | n/a | |
| 959.0 | 968.0 | 1,265.0 | 1,265.0 | 1,761.0 | 2,060.0 | 2,087.0 | 2,109.0 | 2,630.0 | 2,677.0 | |
| 4,144.0 | 3,674.0 | 5,052.0 | 5,360.0 | 5,705.0 | 6,204.0 | 5,566.0 | 5,565.0 | 6,663.0 | 6,584.0 | |
| Growth | −11.3% | +37.5% | +6.1% | +6.4% | +8.7% | −10.3% | −0.0% | +19.7% | −1.2% | |
| Liabilities | ||||||||||
| n/a | 0.0 | 22.0 | 27.0 | 12.0 | 16.0 | 364.0 | 31.0 | 36.0 | 49.0 | |
| 650.0 | 470.0 | 1,226.0 | 1,183.0 | 1,584.0 | 1,875.0 | 1,376.0 | 1,801.0 | 2,533.0 | 2,547.0 | |
| calc | 650.0 | 470.0 | 1,248.0 | 1,210.0 | 1,596.0 | 1,891.0 | 1,740.0 | 1,832.0 | 2,569.0 | 2,596.0 |
| 3,399.0 | 2,453.0 | 3,334.0 | 3,507.0 | 4,096.0 | 4,521.0 | 3,934.0 | 4,171.0 | 5,196.0 | 5,072.0 | |
| Equity | ||||||||||
| 488.0 | 877.0 | 1,235.0 | 1,437.0 | 1,305.0 | 1,287.0 | 1,410.0 | 1,072.0 | 1,367.0 | 1,697.0 | |
| 757.0 | 1,229.0 | 1,698.0 | 1,839.0 | 1,580.0 | 1,669.0 | 1,620.0 | 1,383.0 | 1,453.0 | 1,503.0 | |
| Growth | +62.4% | +38.2% | +8.3% | −14.1% | +5.6% | −2.9% | −14.6% | +5.1% | +3.4% | |
| Per share and net cash | ||||||||||
| calc | −114.0 | −31.0 | −509.0 | −498.0 | −1,160.0 | −1,521.0 | −1,351.0 | −1,528.0 | −2,227.0 | −2,096.0 |
| 142.8 | 140.2 | 140.9 | 141.8 | 140.8 | 139.8 | 136.5 | 135.1 | 132.4 | 126.5 | |
| calc | 5.30 | 8.77 | 12.05 | 12.97 | 11.22 | 11.94 | 11.87 | 10.24 | 10.97 | 11.89 |
Lines marked calc are worked out here from filed figures; point at one for how.