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 | 4,128.8 | 4,443.4 | 4,531.6 | 5,336.8 | 5,532.8 | 3,402.2 | 1,754.2 | 1,805.8 | 1,753.0 | 1,862.9 |
| Growth | +7.6% | +2.0% | +17.8% | +3.7% | −38.5% | −48.4% | +2.9% | −2.9% | +6.3% | |
| Operating income | 408.9 | 424.0 | 401.7 | 481.2 | 544.9 | 331.1 | 200.9 | 224.9 | 265.6 | 290.4 |
| Net income | −67.3 | 281.2 | 272.3 | 335.5 | 390.2 | 378.1 | 367.5 | 414.7 | 281.1 | 190.4 |
| Growth | −3.2% | +23.2% | +16.3% | −3.1% | −2.8% | +12.8% | −32.2% | −32.3% | ||
| EPS, diluted | 0.33 | 1.43 | 1.39 | 1.69 | 1.95 | 1.87 | 1.81 | 2.03 | 1.37 | 0.93 |
| Growth | +333.3% | −2.8% | +21.6% | +15.4% | −4.1% | −3.2% | +12.2% | −32.5% | −32.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 9.9% | 9.5% | 8.9% | 9.0% | 9.8% | 9.7% | 11.5% | 12.5% | 15.2% | 15.6% |
| Net margin | −1.6% | 6.3% | 6.0% | 6.3% | 7.1% | 11.1% | 20.9% | 23.0% | 16.0% | 10.2% |
| Free cash flow margin | 1.8% | 2.4% | −1.5% | −0.6% | 3.8% | 0.3% | 3.8% | −8.4% | −1.2% | −15.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 462.2 | 448.0 | 499.9 | 542.3 | 768.4 | 495.8 | 510.1 | 332.6 | 502.3 | 473.4 |
| Capital expenditure | −388.2 | −341.4 | −568.2 | −576.1 | −558.0 | −485.2 | −442.6 | −484.1 | −522.8 | −770.4 |
| Free cash flow | 74.0 | 106.6 | −68.3 | −33.8 | 210.4 | 10.6 | 67.5 | −151.5 | −20.5 | −297.0 |
| Growth | +44.0% | −164.1% | −95.0% | +537.8% | −324.5% | |||||
| Buybacks | 0.0 | −1.7 | −5.0 | 0.0 | 0.0 | −6.7 | −7.4 | −4.8 | 0.0 | 0.0 |
| Dividends paid | −147.2 | −150.7 | −154.6 | −160.3 | −166.4 | −171.4 | −176.9 | −161.3 | −102.9 | −108.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 46.1 | 34.6 | 53.9 | 66.5 | 59.5 | 54.2 | 70.4 | 60.5 | 66.9 | 28.2 |
| Total debt | 1,790.2 | 1,714.9 | 2,108.7 | 2,243.1 | 2,213.1 | 2,741.9 | 2,365.7 | 2,166.2 | 2,292.6 | 2,676.9 |
| Net cash (debt) | −1,744.1 | −1,680.3 | −2,054.7 | −2,176.6 | −2,153.6 | −2,687.7 | −2,295.2 | −2,105.8 | −2,225.7 | −2,648.6 |
| Shareholders’ equity | 2,316.2 | 2,429.0 | 2,566.8 | 2,847.2 | 3,079.1 | 3,382.9 | 3,587.1 | 2,905.2 | 2,690.6 | 2,772.9 |
| Debt to equity | 0.77 | 0.71 | 0.82 | 0.79 | 0.72 | 0.81 | 0.66 | 0.75 | 0.85 | 0.97 |
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 | ||||||||||
| 46.1 | 34.6 | 53.9 | 66.5 | 59.5 | 54.2 | 70.4 | 60.5 | 66.9 | 28.2 | |
| 238.3 | 226.6 | 287.3 | 278.4 | 291.2 | 335.6 | 64.2 | 44.7 | 44.9 | 39.1 | |
| 3,931.3 | 4,079.2 | 4,578.7 | 4,917.1 | 5,166.9 | 4,506.1 | 4,776.3 | 5,004.9 | 5,344.3 | 5,960.2 | |
| 631.8 | 631.8 | 664.9 | 681.4 | 715.0 | 765.4 | 489.0 | 345.7 | 345.7 | 345.7 | |
| 6,284.5 | 6,334.7 | 6,988.1 | 7,683.1 | 8,053.4 | 8,910.4 | 9,660.8 | 7,833.2 | 7,038.8 | 7,622.2 | |
| Growth | +0.8% | +10.3% | +9.9% | +4.8% | +10.6% | +8.4% | −18.9% | −10.1% | +8.3% | |
| Liabilities | ||||||||||
| 43.6 | 148.5 | 251.9 | 16.5 | 1.6 | 148.1 | 47.8 | 61.3 | 161.7 | 144.7 | |
| 1,746.6 | 1,566.4 | 1,856.8 | 2,226.6 | 2,211.6 | 2,593.8 | 2,317.8 | 2,104.9 | 2,130.9 | 2,532.2 | |
| calc | 1,790.2 | 1,714.9 | 2,108.7 | 2,243.1 | 2,213.1 | 2,741.9 | 2,365.7 | 2,166.2 | 2,292.6 | 2,676.9 |
| Equity | ||||||||||
| 912.3 | 1,040.7 | 1,163.6 | 1,336.6 | 1,558.4 | 1,762.4 | 1,951.1 | 1,253.7 | 1,029.7 | 1,108.9 | |
| 2,316.2 | 2,429.0 | 2,566.8 | 2,847.2 | 3,079.1 | 3,382.9 | 3,587.1 | 2,905.2 | 2,690.6 | 2,772.9 | |
| Growth | +4.9% | +5.7% | +10.9% | +8.1% | +9.9% | +6.0% | −19.0% | −7.4% | +3.1% | |
| Per share and net cash | ||||||||||
| calc | −1,744.1 | −1,680.3 | −2,054.7 | −2,176.6 | −2,153.6 | −2,687.7 | −2,295.2 | −2,105.8 | −2,225.7 | −2,648.6 |
| 195.3 | 195.3 | 196.1 | 200.4 | 200.5 | 203.4 | 203.6 | 203.7 | 204.3 | 204.4 | |
| calc | 11.86 | 12.44 | 13.09 | 14.21 | 15.36 | 16.64 | 17.62 | 14.26 | 13.17 | 13.57 |
Lines marked calc are worked out here from filed figures; point at one for how.