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 | 2,227.8 | 2,564.3 | 3,057.6 | 3,043.4 | 2,134.0 | 2,017.5 | 2,653.8 | 3,006.0 | 2,930.1 | 3,184.7 |
| Growth | +15.1% | +19.2% | −0.5% | −29.9% | −5.5% | +31.5% | +13.3% | −2.5% | +8.7% | |
| Operating income | −118.3 | −141.9 | 58.6 | 89.1 | −171.5 | −80.8 | 44.3 | 433.7 | 416.8 | 471.1 |
| Net income | −1,029.7 | −546.8 | −640.9 | −702.9 | −805.6 | −569.3 | −350.3 | −11.8 | −176.1 | 286.6 |
| Growth | ||||||||||
| EPS, diluted | −3.64 | −1.90 | −99.61 | −105.39 | −118.69 | −76.58 | −40.52 | −5.49 | −22.37 | 17.39 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −5.3% | −5.5% | 1.9% | 2.9% | −8.0% | −4.0% | 1.7% | 14.4% | 14.2% | 14.8% |
| Net margin | −46.2% | −21.3% | −21.0% | −23.1% | −37.8% | −28.2% | −13.2% | −0.4% | −6.0% | 9.0% |
| Free cash flow margin | 6.1% | −20.0% | −4.4% | 8.4% | 7.2% | 9.7% | 4.8% | 3.2% | 0.5% | −0.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 531.9 | 62.8 | 325.8 | 684.6 | 349.8 | 428.8 | 501.1 | 637.9 | 581.4 | 693.3 |
| Capital expenditure | −395.5 | −574.5 | −458.9 | −427.7 | −195.5 | −234.0 | −373.4 | −540.9 | −567.9 | −715.9 |
| Free cash flow | 136.5 | −511.7 | −133.2 | 256.8 | 154.2 | 194.7 | 127.6 | 97.0 | 13.5 | −22.7 |
| Growth | −475.0% | −39.9% | +26.3% | −34.5% | −24.0% | −86.1% | −267.9% | |||
| Buybacks | −1.7 | −18.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −50.9 | −68.5 | n/a | n/a | −22.5 | −7.4 | −0.1 | −0.2 | −0.1 | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 264.1 | 337.0 | 447.8 | 436.0 | 472.2 | 991.5 | 451.0 | 1,057.5 | 389.7 | 940.7 |
| Total debt | 3,578.3 | 4,027.8 | 3,585.9 | 3,333.2 | 2,968.7 | 3,262.8 | 2,537.5 | 3,141.1 | 2,505.2 | 2,494.7 |
| Net cash (debt) | −3,314.2 | −3,690.8 | −3,138.1 | −2,897.2 | −2,496.5 | −2,271.3 | −2,086.5 | −2,083.7 | −2,115.6 | −1,554.0 |
| Shareholders’ equity | 3,247.0 | 2,911.8 | 2,700.9 | 1,982.8 | 1,151.4 | 590.7 | 369.0 | 326.6 | 135.0 | 590.7 |
| Debt to equity | 1.10 | 1.38 | 1.33 | 1.68 | 2.58 | 5.52 | 6.88 | 9.62 | 18.56 | 4.22 |
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 | ||||||||||
| 2,227.8 | 2,564.3 | 3,057.6 | 3,043.4 | 2,134.0 | 2,017.5 | 2,653.8 | 3,006.0 | 2,930.1 | 3,184.7 | |
| Growth | +15.1% | +19.2% | −0.5% | −29.9% | −5.5% | +31.5% | +13.3% | −2.5% | +8.7% | |
| 1,344.3 | 1,718.1 | 1,977.0 | 1,929.3 | 1,333.1 | 1,286.9 | 1,666.0 | 1,790.4 | n/a | n/a | |
| 33.6 | 51.1 | 56.1 | 50.4 | 33.6 | 35.2 | 49.9 | 56.3 | 57.1 | 53.1 | |
| 227.6 | 251.2 | 265.8 | 258.7 | 203.5 | 213.6 | 228.4 | 244.1 | 249.3 | 304.6 | |
| −118.3 | −141.9 | 58.6 | 89.1 | −171.5 | −80.8 | 44.3 | 433.7 | 416.8 | 471.1 | |
| Growth | +52.1% | −292.3% | +878.6% | −3.9% | +13.0% | |||||
| −1,198.1 | −580.1 | −518.8 | −588.9 | −705.6 | −488.1 | −245.7 | 129.1 | −31.0 | 537.5 | |
| −186.8 | −83.0 | 79.3 | 91.6 | 57.3 | 55.6 | 61.5 | 79.2 | 56.9 | 163.1 | |
| −1,029.7 | −546.8 | −640.9 | −702.9 | −805.6 | −569.3 | −350.3 | −11.8 | −176.1 | 286.6 | |
| Growth | ||||||||||
| Per share | ||||||||||
| −3.64 | −1.90 | −99.61 | −105.39 | −118.69 | −76.58 | −40.52 | −5.49 | −22.37 | 18.75 | |
| −3.64 | −1.90 | −99.61 | −105.39 | −118.69 | −76.58 | −40.52 | −5.49 | −22.37 | 17.39 | |
| Growth | ||||||||||
| 276.5 | 280.7 | 6.7 | 7.0 | 7.1 | 7.6 | 8.9 | 9.2 | 9.2 | 13.2 | |
| 276.5 | 280.7 | 6.7 | 7.0 | 7.1 | 7.6 | 8.9 | 9.2 | 9.2 | 14.4 | |
| Growth | +1.5% | −97.6% | +5.1% | +0.4% | +7.7% | +17.0% | +2.9% | +0.5% | +56.7% | |
† The diluted share count jumps at 2018 and 2025, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.