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 | 1,160.0 | 1,356.3 | 1,761.2 | 1,566.2 | 473.1 | 785.7 | 1,193.7 | 1,325.6 | 1,369.4 | 1,349.9 |
| Growth | +16.9% | +29.9% | −11.1% | −69.8% | +66.1% | +51.9% | +11.1% | +3.3% | −1.4% | |
| Operating income | 220.4 | 181.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 200.4 | 74.8 | 188.6 | 127.8 | −404.4 | −305.2 | 41.9 | 76.4 | 68.0 | 28.5 |
| Growth | −62.6% | +152.1% | −32.2% | −416.4% | +82.2% | −11.0% | −58.1% | |||
| EPS, diluted | 1.61 | 0.47 | 0.93 | 0.59 | −2.61 | −2.01 | 0.10 | 0.32 | 0.27 | 0.01 |
| Growth | −70.8% | +97.9% | −36.6% | −542.4% | +220.0% | −15.6% | −96.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 19.0% | 13.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 17.3% | 5.5% | 10.7% | 8.2% | −85.5% | −38.8% | 3.5% | 5.8% | 5.0% | 2.1% |
| Free cash flow margin | 28.5% | 19.2% | 22.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 331.4 | 260.6 | 394.8 | 397.3 | −168.7 | 43.0 | 256.5 | 315.1 | 285.4 | 243.8 |
| Capital expenditure | −0.3 | −0.2 | −0.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 331.1 | 260.4 | 394.6 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Growth | −21.4% | +51.5% | ||||||||
| Buybacks | −13.3 | −2.6 | −21.8 | −77.8 | −62.6 | 0.0 | −57.6 | −76.0 | −22.0 | −28.6 |
| Dividends paid | −164.4 | −169.9 | −231.2 | −228.3 | −61.0 | −6.7 | −13.3 | −49.2 | −69.8 | −91.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 456.7 | 586.5 | 320.1 | 882.5 | 899.8 | 665.3 | 481.3 | 516.7 | 409.8 | 410.2 |
| Total debt | 1,582.7 | 2,880.5 | 2,202.7 | 2,195.7 | 2,587.7 | 2,409.4 | 2,217.6 | 2,220.8 | 2,220.1 | 2,197.2 |
| Net cash (debt) | −1,126.0 | −2,294.0 | −1,882.5 | −1,313.2 | −1,687.9 | −1,744.1 | −1,736.2 | −1,704.1 | −1,810.3 | −1,787.1 |
| Shareholders’ equity | 2,221.9 | 3,503.0 | 3,429.8 | 3,202.3 | 2,666.5 | 2,397.6 | 2,414.7 | 2,336.9 | 2,284.6 | 2,169.5 |
| Debt to equity | 0.71 | 0.82 | 0.64 | 0.69 | 0.97 | 1.00 | 0.92 | 0.95 | 0.97 | 1.01 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 19.0% | 13.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 18.1% | 8.7% | 11.3% | 8.0% | −75.4% | −39.4% | 3.7% | 5.9% | 5.1% | 2.2% | |
| 17.3% | 5.5% | 10.7% | 8.2% | −85.5% | −38.8% | 3.5% | 5.8% | 5.0% | 2.1% | |
| 28.5% | 19.2% | 22.4% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Spending | ||||||||||
| 2.7% | 3.0% | 2.8% | 2.9% | 8.7% | 6.0% | 4.7% | 4.5% | 4.0% | 3.5% | |
| 0.0% | 0.0% | 0.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 3.9% | 35.7% | 4.4% | −3.0% | n/a | n/a | 3.5% | 1.6% | 2.3% | 3.9% | |
| Returns | ||||||||||
| 9.0% | 2.1% | 5.5% | 4.0% | −15.2% | −12.7% | 1.7% | 3.3% | 3.0% | 1.3% | |
| 5.0% | 1.1% | 3.1% | 2.2% | −7.2% | −5.9% | 0.8% | 1.6% | 1.4% | 0.6% | |
| Balance and payout | ||||||||||
| 0.71 | 0.82 | 0.64 | 0.69 | 0.97 | 1.00 | 0.92 | 0.95 | 0.97 | 1.01 | |
| 44.4% | 47.5% | 41.7% | 44.9% | 52.2% | 53.1% | 51.2% | 52.2% | 52.9% | 54.0% | |
| 82.0% | 227.1% | 122.6% | 178.6% | n/a | n/a | 31.7% | 64.4% | 102.6% | 320.5% | |
| 53.7% | 66.3% | 64.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |