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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 55.7 | 40.4 | 40.8 | 107.9 | 1,123.8 | 387.4 | 9.8 | 73.3 | 229.9 | 375.2 | |
| 495.3 | 504.0 | 506.7 | 434.3 | 241.9 | 301.8 | 296.8 | 272.3 | 260.0 | 229.7 | |
| 103.1 | 123.5 | 90.4 | 72.7 | 76.2 | 70.2 | 73.3 | 75.6 | 39.2 | 39.2 | |
| 3,845.2 | 4,284.0 | 4,061.4 | 1,479.9 | 1,478.0 | 1,505.4 | 1,532.1 | 1,384.2 | 1,242.6 | 1,260.7 | |
| 5,339.4 | 5,867.3 | 5,937.5 | 4,145.9 | 3,347.9 | 2,722.5 | 2,347.9 | 2,219.8 | 2,152.7 | 2,246.7 | |
| Growth | +9.9% | +1.2% | −30.2% | −19.2% | −18.7% | −13.8% | −5.5% | −3.0% | +4.4% | |
| Liabilities | ||||||||||
| 20.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 1,678.7 | 1,846.1 | 1,969.8 | 1,700.0 | 1,700.0 | 989.7 | 637.2 | 622.2 | 611.2 | n/a | |
| calc | 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 |
| 2,578.6 | 2,800.8 | 2,849.6 | 2,646.9 | 2,600.2 | 1,825.9 | 1,456.3 | 1,370.7 | 1,387.8 | 1,380.8 | |
| Equity | ||||||||||
| 1,785.5 | 2,048.2 | 2,094.4 | 510.1 | −286.4 | −155.4 | −89.1 | −149.5 | −248.5 | −83.2 | |
| 2,760.8 | 3,066.5 | 3,087.9 | 1,499.0 | 747.5 | 896.5 | 891.6 | 849.1 | 764.9 | 865.9 | |
| Growth | +11.1% | +0.7% | −51.5% | −50.1% | +19.9% | −0.5% | −4.8% | −9.9% | +13.2% | |
| Per share and net cash | ||||||||||
| calc | −1,643.0 | −1,805.7 | −1,929.0 | −1,592.1 | −576.2 | −602.3 | −627.4 | −548.9 | −381.3 | n/a |
| 93.7 | 93.7 | 87.8 | 84.2 | 85.6 | 86.4 | 82.9 | 84.0 | 85.9 | 83.0 | |
| calc | 29.46 | 32.72 | 35.16 | 17.79 | 8.73 | 10.37 | 10.75 | 10.11 | 8.91 | 10.43 |
Lines marked calc are worked out here from filed figures; point at one for how.