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 | 3,183.2 | 3,253.4 | 1,723.1 | 1,779.8 | 1,734.0 | 1,911.2 | 1,972.0 | 1,994.6 | 2,012.9 | 1,913.8 |
| Growth | +2.2% | −47.0% | +3.3% | −2.6% | +10.2% | +3.2% | +1.1% | +0.9% | −4.9% | |
| Operating income | 571.7 | 454.9 | 248.4 | 171.8 | 98.1 | 202.9 | 172.7 | 7.3 | −68.7 | 208.8 |
| Net income | 324.9 | 320.4 | 268.6 | −1,497.7 | −796.5 | 131.0 | 66.3 | −60.4 | −99.1 | 165.4 |
| Growth | −1.4% | −16.2% | −657.5% | −49.3% | −191.1% | |||||
| EPS, diluted | 3.49 | 3.45 | 2.93 | −17.83 | −9.55 | 1.53 | 0.79 | −0.73 | −1.19 | 1.94 |
| Growth | −1.1% | −15.1% | −708.5% | −48.4% | −192.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 18.0% | 14.0% | 14.4% | 9.7% | 5.7% | 10.6% | 8.8% | 0.4% | −3.4% | 10.9% |
| Net margin | 10.2% | 9.8% | 15.6% | −84.2% | −45.9% | 6.9% | 3.4% | −3.0% | −4.9% | 8.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 443.8 | 511.4 | 313.7 | 357.7 | 204.6 | 76.7 | 166.9 | 137.3 | 206.6 | 271.1 |
| Buybacks | −61.8 | −70.2 | −302.2 | −145.3 | −8.5 | −4.7 | −88.5 | −0.9 | −1.7 | −86.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 55.7 | 40.4 | 40.8 | 107.9 | 1,123.8 | 387.4 | 9.8 | 73.3 | 229.9 | 375.2 |
| Total debt | 1,698.7 | 1,846.1 | 1,969.8 | 1,700.0 | 1,700.0 | 989.7 | 637.2 | 622.2 | 611.2 | n/a |
| Net cash (debt) | −1,643.0 | −1,805.7 | −1,929.0 | −1,592.1 | −576.2 | −602.3 | −627.4 | −548.9 | −381.3 | n/a |
| Shareholders’ equity | 2,760.8 | 3,066.5 | 3,087.9 | 1,499.0 | 747.5 | 896.5 | 891.6 | 849.1 | 764.9 | 865.9 |
| Debt to equity | 0.62 | 0.60 | 0.64 | 1.13 | 2.27 | 1.10 | 0.71 | 0.73 | 0.80 | n/a |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 3,183.2 | 3,253.4 | 1,723.1 | 1,779.8 | 1,734.0 | 1,911.2 | 1,972.0 | 1,994.6 | 2,012.9 | 1,913.8 | |
| Growth | +2.2% | −47.0% | +3.3% | −2.6% | +10.2% | +3.2% | +1.1% | +0.9% | −4.9% | |
| 372.6 | 385.9 | 232.2 | 244.5 | 248.9 | 263.4 | 231.4 | 227.5 | 238.4 | 240.8 | |
| 571.7 | 454.9 | 248.4 | 171.8 | 98.1 | 202.9 | 172.7 | 7.3 | −68.7 | 208.8 | |
| Growth | −20.4% | −45.4% | −30.9% | −42.9% | +106.8% | −14.9% | −95.8% | −1,038.6% | ||
| 513.8 | 385.7 | 166.2 | 58.8 | 7.1 | 135.2 | 81.4 | −48.4 | −101.3 | 216.4 | |
| 189.2 | 80.2 | 44.7 | 16.6 | 16.7 | 27.2 | 18.8 | 12.0 | −2.3 | 51.0 | |
| 324.9 | 320.4 | 268.6 | −1,497.7 | −796.5 | 131.0 | 66.3 | −60.4 | −99.1 | 165.4 | |
| Growth | −1.4% | −16.2% | −657.5% | −49.3% | −191.1% | |||||
| Per share | ||||||||||
| 3.52 | 3.47 | 2.95 | −17.94 | −9.55 | 1.54 | 0.79 | −0.73 | −1.19 | 1.97 | |
| 3.49 | 3.45 | 2.93 | −17.83 | −9.55 | 1.53 | 0.79 | −0.73 | −1.19 | 1.94 | |
| Growth | −1.1% | −15.1% | −708.5% | −48.4% | −192.4% | |||||
| 92.4 | 92.4 | 91.1 | 83.5 | 83.4 | 84.8 | 83.5 | 82.2 | 83.3 | 84.1 | |
| 93.1 | 93.0 | 91.6 | 84.0 | 83.4 | 85.8 | 84.1 | 82.2 | 83.3 | 85.3 | |
| Growth | −0.2% | −1.5% | −8.3% | −0.7% | +2.9% | −2.0% | −2.3% | +1.4% | +2.3% | |