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 | 4,329.5 | 3,951.2 | 3,985.8 | 3,923.4 | 2,929.6 | 2,960.4 | 3,217.0 | 2,957.7 | 2,672.2 | 2,419.9 |
| Growth | −8.7% | +0.9% | −1.6% | −25.3% | +1.1% | +8.7% | −8.1% | −9.7% | −9.4% | |
| Operating income | 117.3 | 172.8 | 87.3 | 34.7 | −46.0 | 92.8 | 53.5 | 25.7 | 19.2 | 97.0 |
| Net income | 44.9 | 107.2 | 8.5 | −156.3 | −128.3 | 37.8 | 9.3 | n/a | n/a | n/a |
| Growth | +138.8% | −92.1% | −1,938.8% | −75.4% | ||||||
| EPS, diluted | 0.90 | 2.07 | 0.16 | −3.12 | −2.53 | 0.71 | 0.18 | −1.14 | −1.07 | 0.54 |
| Growth | +130.0% | −92.3% | −2,050.0% | −74.6% | −733.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 2.7% | 4.4% | 2.2% | 0.9% | −1.6% | 3.1% | 1.7% | 0.9% | 0.7% | 4.0% |
| Net margin | 1.0% | 2.7% | 0.2% | −4.0% | −4.4% | 1.3% | 0.3% | n/a | n/a | n/a |
| Free cash flow margin | 5.7% | 6.5% | 4.1% | 1.1% | 4.4% | 2.9% | 2.9% | 2.6% | 2.1% | 2.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 353.6 | 344.0 | 260.6 | 155.5 | 190.2 | 136.5 | 154.6 | 147.6 | 112.9 | 95.9 |
| Capital expenditure | −106.1 | −85.9 | −96.3 | −111.0 | −61.0 | −50.0 | −60.3 | −70.8 | −57.2 | −45.2 |
| Free cash flow | 247.5 | 258.1 | 164.3 | 44.5 | 129.2 | 86.5 | 94.3 | 76.8 | 55.7 | 50.7 |
| Growth | +4.3% | −36.3% | −72.9% | +190.3% | −33.0% | +9.0% | −18.6% | −27.5% | −9.0% | |
| Buybacks | −8.8 | −3.8 | −36.7 | 0.0 | n/a | 0.0 | −10.0 | −12.6 | 0.0 | −8.0 |
| Dividends paid | −61.1 | −62.5 | −62.9 | −57.1 | −9.5 | −1.4 | −1.4 | −0.1 | −9.4 | −14.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 19.2 | 64.4 | 69.5 | 78.7 | 55.2 | 179.9 | 25.2 | 52.9 | 29.2 | 63.3 |
| Total debt | 1,104.5 | 945.5 | 925.5 | 1,098.5 | 923.4 | 800.5 | 567.8 | 514.2 | 377.1 | 369.9 |
| Net cash (debt) | −1,085.3 | −881.1 | −856.0 | −1,019.8 | −868.2 | −620.6 | −542.6 | −461.3 | −347.9 | −306.6 |
| Shareholders’ equity | 441.5 | 522.4 | 442.5 | 226.6 | 84.1 | 136.8 | 172.9 | −117.6 | −131.2 | −59.5 |
| Debt to equity | 2.50 | 1.81 | 2.09 | 4.85 | 10.98 | 5.85 | 3.28 | 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 | ||||||||||
| 19.2 | 64.4 | 69.5 | 78.7 | 55.2 | 179.9 | 25.2 | 52.9 | 29.2 | 63.3 | |
| 265.4 | 246.5 | 279.0 | 210.5 | 170.2 | 226.2 | 260.7 | 178.8 | 162.4 | 143.5 | |
| 1,519.9 | 1,273.5 | 1,153.8 | 1,036.5 | 884.2 | 727.0 | 672.1 | 620.6 | 499.7 | 461.6 | |
| 0.0 | 0.0 | 44.5 | 103.0 | 103.0 | 86.4 | 86.4 | 103.0 | 100.3 | 107.6 | |
| 2,570.1 | 2,452.4 | 2,469.1 | 2,417.1 | 1,927.7 | 1,890.0 | 1,701.8 | 1,509.7 | 1,299.0 | 1,252.9 | |
| Growth | −4.6% | +0.7% | −2.1% | −20.2% | −2.0% | −10.0% | −11.3% | −14.0% | −3.5% | |
| Liabilities | ||||||||||
| 84.7 | 42.0 | 42.9 | 40.0 | 20.7 | 245.6 | 61.1 | 151.7 | 28.0 | 47.0 | |
| 1,019.8 | 903.5 | 882.6 | 1,058.5 | 902.7 | 554.9 | 506.7 | 362.5 | 349.1 | 322.9 | |
| calc | 1,104.5 | 945.5 | 925.5 | 1,098.5 | 923.4 | 800.5 | 567.8 | 514.2 | 377.1 | 369.9 |
| 2,128.6 | 1,930.0 | 2,008.9 | 2,172.8 | 1,842.9 | 1,753.2 | 1,528.9 | 1,390.2 | 1,249.1 | 1,124.3 | |
| Equity | ||||||||||
| −206.4 | −162.9 | −211.4 | −423.5 | −566.0 | −527.8 | −518.5 | −573.9 | −635.1 | −623.2 | |
| 441.5 | 522.4 | 442.5 | 226.6 | 84.1 | 136.8 | 172.9 | −117.6 | −131.2 | −59.5 | |
| Growth | +18.3% | −15.3% | −48.8% | −62.9% | +62.7% | +26.4% | −168.0% | |||
| Per share and net cash | ||||||||||
| calc | −1,085.3 | −881.1 | −856.0 | −1,019.8 | −868.2 | −620.6 | −542.6 | −461.3 | −347.9 | −306.6 |
Lines marked calc are worked out here from filed figures; point at one for how.