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 | 5,453.2 | 4,881.5 | 4,514.8 | 4,504.6 | 4,588.4 | 5,457.7 | 5,434.7 | 5,441.2 | 5,379.5 | 5,347.6 |
| Growth | −10.5% | −7.5% | −0.2% | +1.9% | +18.9% | −0.4% | +0.1% | −1.1% | −0.6% | |
| Operating income | 520.0 | −335.7 | −234.3 | 37.1 | 374.7 | 729.6 | 675.5 | 561.7 | 694.3 | 546.4 |
| Net income | 312.9 | −1,054.6 | −533.3 | −218.8 | 123.6 | 903.0 | 393.9 | 214.4 | 541.8 | 397.6 |
| Growth | −437.0% | +630.7% | −56.4% | −45.6% | +152.8% | −26.6% | ||||
| EPS, diluted | 0.91 | −3.07 | −1.55 | −0.63 | 0.35 | 2.53 | 1.10 | 0.60 | 1.58 | 1.24 |
| Growth | −437.4% | +622.9% | −56.5% | −45.5% | +163.3% | −21.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.7% | 37.4% | 39.8% | 43.9% | 48.9% | 48.1% | 45.7% | 47.5% | 50.8% | 48.7% |
| Operating margin | 9.5% | −6.9% | −5.2% | 0.8% | 8.2% | 13.4% | 12.4% | 10.3% | 12.9% | 10.2% |
| Net margin | 5.7% | −21.6% | −11.8% | −4.9% | 2.7% | 16.5% | 7.2% | 3.9% | 10.1% | 7.4% |
| Free cash flow margin | 8.3% | −3.2% | −2.3% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 594.5 | −27.6 | −27.3 | 168.4 | 285.7 | 485.5 | 442.8 | 869.8 | 800.6 | 593.3 |
| Capital expenditure | −140.1 | −128.9 | −74.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 454.4 | −156.6 | −102.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −134.5% | |||||||||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −203.0 | −400.0 | −600.0 |
| Dividends paid | −518.5 | −312.0 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 869.5 | 1,079.2 | 594.5 | 630.0 | 762.2 | 731.4 | 761.2 | 1,261.4 | 1,387.9 | 1,242.9 |
| Total debt | 2,134.3 | 3,123.1 | 2,851.7 | 2,846.8 | 2,854.7 | 2,571.0 | 2,325.6 | 2,330.0 | 2,334.4 | 2,331.7 |
| Net cash (debt) | −1,264.7 | −2,043.9 | −2,257.2 | −2,216.7 | −2,092.5 | −1,839.6 | −1,564.4 | −1,068.6 | −946.4 | −1,088.7 |
| Shareholders’ equity | 2,408.3 | 1,257.2 | 689.0 | 508.6 | 610.1 | 1,568.8 | 2,056.3 | 2,149.2 | 2,264.1 | 2,233.0 |
| Debt to equity | 0.89 | 2.48 | 4.14 | 5.60 | 4.68 | 1.64 | 1.13 | 1.08 | 1.03 | 1.04 |
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 | ||||||||||
| 869.5 | 1,079.2 | 594.5 | 630.0 | 762.2 | 731.4 | 761.2 | 1,261.4 | 1,387.9 | 1,242.9 | |
| 1,115.2 | 1,124.7 | 970.1 | 936.4 | 1,034.0 | 1,072.7 | 860.2 | 1,081.8 | 1,003.2 | 1,097.6 | |
| 613.8 | 600.7 | 542.9 | 495.5 | 528.5 | 777.2 | 894.1 | 571.6 | 501.7 | 563.1 | |
| 774.0 | 785.3 | 657.6 | 550.1 | 473.8 | 456.0 | 469.1 | 465.5 | 516.0 | 590.0 | |
| 1,387.6 | 1,396.7 | 1,386.4 | 1,390.7 | 1,393.8 | 1,390.2 | 1,378.6 | 1,384.5 | 1,381.7 | 1,390.2 | |
| 6,493.8 | 6,228.1 | 5,238.2 | 5,325.2 | 5,534.9 | 6,393.9 | 6,177.7 | 6,435.8 | 6,544.1 | 6,640.4 | |
| Growth | −4.1% | −15.9% | +1.7% | +3.9% | +15.5% | −3.4% | +4.2% | +1.7% | +1.5% | |
| Liabilities | ||||||||||
| 0.0 | 250.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 2,134.3 | 2,873.1 | 2,851.7 | 2,846.8 | 2,854.7 | 2,571.0 | 2,325.6 | 2,330.0 | 2,334.4 | 2,331.7 | |
| calc | 2,134.3 | 3,123.1 | 2,851.7 | 2,846.8 | 2,854.7 | 2,571.0 | 2,325.6 | 2,330.0 | 2,334.4 | 2,331.7 |
| Equity | ||||||||||
| 3,535.7 | 2,169.0 | 1,626.7 | 1,413.2 | 1,553.6 | 2,456.6 | 2,847.7 | 3,062.1 | 3,603.9 | 4,001.5 | |
| 2,408.3 | 1,257.2 | 689.0 | 508.6 | 610.1 | 1,568.8 | 2,056.3 | 2,149.2 | 2,264.1 | 2,233.0 | |
| Growth | −47.8% | −45.2% | −26.2% | +20.0% | +157.1% | +31.1% | +4.5% | +5.3% | −1.4% | |
| Per share and net cash | ||||||||||
| calc | −1,264.7 | −2,043.9 | −2,257.2 | −2,216.7 | −2,092.5 | −1,839.6 | −1,564.4 | −1,068.6 | −946.4 | −1,088.7 |
| 342.4 | 343.9 | 345.4 | 346.9 | 348.2 | 352.2 | 355.7 | 344.0 | 330.2 | 302.2 | |
| calc | 7.03 | 3.66 | 1.99 | 1.47 | 1.75 | 4.45 | 5.78 | 6.25 | 6.86 | 7.39 |
Lines marked calc are worked out here from filed figures; point at one for how.