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 | 2,981.3 | 2,784.0 | 2,629.5 | 3,205.1 | 3,554.1 | 3,673.6 | 2,482.9 | 2,078.9 | 2,026.6 | 1,892.6 |
| Growth | −6.6% | −5.5% | +21.9% | +10.9% | +3.4% | −32.4% | −16.3% | −2.5% | −6.6% | |
| Net income | 92.8 | 243.5 | 241.8 | 194.3 | −180.4 | −1.4 | 36.9 | −385.6 | −203.6 | 144.7 |
| Growth | +162.4% | −0.7% | −19.6% | −192.8% | −1,143.9% | |||||
| EPS, diluted | 0.49 | 1.30 | 1.28 | 1.10 | −1.05 | −0.01 | 0.21 | −2.20 | −1.12 | 0.84 |
| Growth | +165.3% | −1.5% | −14.1% | −195.5% | −1,147.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 3.1% | 8.7% | 9.2% | 6.1% | −5.1% | −0.0% | 1.5% | −18.5% | −10.0% | 7.6% |
| Free cash flow margin | 11.3% | 12.1% | 7.9% | 4.1% | 5.5% | 3.2% | 3.7% | 0.1% | 7.7% | 16.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 496.1 | 454.2 | 344.7 | 267.9 | 302.0 | 301.5 | 175.0 | 80.1 | 229.2 | 383.3 |
| Capital expenditure | −159.2 | −118.2 | −137.8 | −137.3 | −105.0 | −184.0 | −82.6 | −78.1 | −72.4 | −66.3 |
| Free cash flow | 336.9 | 335.9 | 206.8 | 130.6 | 197.0 | 117.5 | 92.4 | 2.0 | 156.8 | 317.0 |
| Growth | −0.3% | −38.4% | −36.8% | +50.8% | −40.4% | −21.3% | −97.9% | +7,809.5% | +102.2% | |
| Dividends paid | −140.6 | −139.5 | −140.5 | −35.4 | −34.3 | −34.8 | −34.7 | −35.2 | −36.0 | −51.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 764.5 | 1,009.0 | 867.3 | 924.4 | 921.5 | 732.5 | 668.3 | 600.1 | 469.7 | 284.9 |
| Total debt | 3,364.9 | 3,830.3 | 3,265.6 | 2,739.7 | 2,564.4 | 2,323.8 | 2,205.3 | 2,146.0 | 1,919.7 | 1,993.0 |
| Net cash (debt) | −2,600.4 | −2,821.3 | −2,398.3 | −1,815.3 | −1,642.9 | −1,591.4 | −1,536.9 | −1,546.0 | −1,450.0 | −1,708.2 |
| Shareholders’ equity | −103.7 | 30.6 | 101.8 | 289.2 | 70.6 | 112.6 | 60.7 | −368.6 | −578.4 | −802.4 |
| Debt to equity | n/a | 125.37 | 32.07 | 9.47 | 36.31 | 20.63 | 36.36 | n/a | n/a | 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 | ||||||||||
| 764.5 | 1,009.0 | 867.3 | 924.4 | 921.5 | 732.5 | 668.3 | 600.1 | 469.7 | 284.9 | |
| 455.5 | 427.0 | 371.8 | 373.5 | 389.2 | 334.6 | 343.6 | 200.2 | 160.0 | 168.1 | |
| 92.7 | 40.8 | 62.3 | 68.3 | 71.5 | 78.6 | 83.7 | 63.0 | 59.8 | 66.2 | |
| 314.6 | 373.5 | 398.5 | 376.2 | 391.3 | 429.2 | n/a | n/a | n/a | n/a | |
| 1,399.9 | 1,334.4 | 1,332.4 | 1,324.2 | 1,152.3 | 1,135.1 | 851.3 | 734.4 | 721.0 | 746.7 | |
| 5,837.1 | 6,634.6 | 5,938.4 | 5,470.0 | 5,224.4 | 4,958.9 | 4,741.4 | 4,272.2 | 3,397.5 | 3,169.0 | |
| Growth | +13.7% | −10.5% | −7.9% | −4.5% | −5.1% | −4.4% | −9.9% | −20.5% | −6.7% | |
| Liabilities | ||||||||||
| 614.5 | 271.1 | 199.5 | 20.1 | 216.0 | 24.7 | 32.8 | 58.9 | 53.3 | 17.2 | |
| 2,750.4 | 3,559.3 | 3,066.1 | 2,719.6 | 2,348.4 | 2,299.1 | 2,172.5 | 2,087.1 | 1,866.5 | 1,975.9 | |
| calc | 3,364.9 | 3,830.3 | 3,265.6 | 2,739.7 | 2,564.4 | 2,323.8 | 2,205.3 | 2,146.0 | 1,919.7 | 1,993.0 |
| 5,940.8 | 6,498.9 | 5,836.6 | 5,180.8 | 5,153.7 | 4,846.2 | 4,680.7 | 4,640.8 | 3,975.9 | 3,971.3 | |
| Equity | ||||||||||
| 5,107.7 | 5,229.6 | 5,279.7 | 5,438.9 | 5,205.4 | 5,169.3 | 5,125.7 | 3,078.0 | 2,671.9 | 2,655.7 | |
| −103.7 | 30.6 | 101.8 | 289.2 | 70.6 | 112.6 | 60.7 | −368.6 | −578.4 | −802.4 | |
| Growth | +233.3% | +183.9% | −75.6% | +59.5% | −46.1% | −707.7% | ||||
| Per share and net cash | ||||||||||
| calc | −2,600.4 | −2,821.3 | −2,398.3 | −1,815.3 | −1,642.9 | −1,591.4 | −1,536.9 | −1,546.0 | −1,450.0 | −1,708.2 |
| 186.4 | 186.8 | 188.2 | 171.1 | 173.3 | 174.9 | 174.2 | 176.5 | 182.8 | 149.9 | |
| calc | −0.56 | 0.16 | 0.54 | 1.69 | 0.41 | 0.64 | 0.35 | −2.09 | −3.16 | −5.35 |
Lines marked calc are worked out here from filed figures; point at one for how.