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 | 1,041.3 | 993.7 | 960.4 | 927.5 | 786.0 | 847.4 | 859.2 | 884.1 | 918.2 | 1,014.0 |
| Growth | −4.6% | −3.4% | −3.4% | −15.2% | +7.8% | +1.4% | +2.9% | +3.9% | +10.4% | |
| Net income | 554.8 | 161.7 | 69.0 | 96.8 | −230.2 | 14.3 | −66.1 | −274.1 | −194.1 | −197.1 |
| Growth | −70.9% | −57.3% | +40.4% | −337.8% | −563.2% | |||||
| EPS, diluted | 3.52 | 1.02 | 0.42 | 0.68 | −1.58 | 0.07 | −0.31 | −1.28 | −0.88 | −0.78 |
| Growth | −71.0% | −58.8% | +61.9% | −332.4% | −542.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 53.3% | 16.3% | 7.2% | 10.4% | −29.3% | 1.7% | −7.7% | −31.0% | −21.1% | −19.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 429.5 | 386.4 | 344.3 | 355.2 | 124.8 | 286.4 | 337.5 | 295.5 | 283.4 | 321.6 |
| Buybacks | −800.0 | −221.4 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −779.3 | −443.8 | −453.6 | −474.5 | −179.9 | −143.4 | −186.3 | −159.3 | −161.3 | −188.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 94.0 | 91.0 | 102.7 | 100.0 | 465.3 | 112.5 | 100.3 | 94.9 | 89.9 | 280.2 |
| Total debt | n/a | n/a | n/a | n/a | 4,560.8 | 4,423.6 | 4,240.6 | 4,136.1 | 4,894.5 | 5,068.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −4,095.5 | −4,311.1 | −4,140.3 | −4,041.2 | −4,804.7 | −4,788.7 |
| Shareholders’ equity | 4,105.9 | 3,681.6 | 2,950.2 | 2,632.3 | 2,257.0 | 3,046.9 | 2,865.8 | 2,447.0 | 2,756.5 | 2,448.9 |
| Debt to equity | n/a | n/a | n/a | n/a | 2.02 | 1.45 | 1.48 | 1.69 | 1.78 | 2.07 |
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 | ||||||||||
| 94.0 | 91.0 | 102.7 | 100.0 | 465.3 | 112.5 | 100.3 | 94.9 | 89.9 | 280.2 | |
| 9,958.1 | 9,605.9 | 9,026.8 | 8,853.6 | 9,184.0 | 8,345.7 | 8,094.1 | 7,513.5 | 8,567.0 | 8,368.7 | |
| Growth | −3.5% | −6.0% | −1.9% | +3.7% | −9.1% | −3.0% | −7.2% | +14.0% | −2.3% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 4,560.8 | 4,423.6 | 4,240.6 | 4,136.1 | 4,894.5 | 5,068.9 | |
| calc | n/a | n/a | n/a | n/a | 4,560.8 | 4,423.6 | 4,240.6 | 4,136.1 | 4,894.5 | 5,068.9 |
| 5,531.0 | 5,637.9 | 5,838.4 | 6,022.6 | 6,738.7 | 5,169.5 | 5,144.8 | 4,985.9 | 5,724.6 | 5,841.6 | |
| Equity | ||||||||||
| −488.8 | −830.3 | −1,614.4 | −1,944.0 | −2,339.6 | −2,443.7 | −2,643.1 | −3,063.8 | −3,406.8 | −3,777.8 | |
| 4,105.9 | 3,681.6 | 2,950.2 | 2,632.3 | 2,257.0 | 3,046.9 | 2,865.8 | 2,447.0 | 2,756.5 | 2,448.9 | |
| Growth | −10.3% | −19.9% | −10.8% | −14.3% | +35.0% | −5.9% | −14.6% | +12.6% | −11.2% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | −4,095.5 | −4,311.1 | −4,140.3 | −4,041.2 | −4,804.7 | −4,788.7 |
| 144.0 | 141.0 | 141.2 | 141.4 | 149.8 | 214.8 | 215.2 | 216.0 | 252.9 | 257.0 | |
| calc | 28.52 | 26.11 | 20.89 | 18.61 | 15.07 | 14.18 | 13.31 | 11.33 | 10.90 | 9.53 |
Lines marked calc are worked out here from filed figures; point at one for how.