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 | 3,063.7 | 3,122.6 | 3,221.7 | 2,972.0 | 2,127.1 | 2,713.5 | 3,004.9 | 2,935.4 | 3,527.9 | 4,058.2 |
| Growth | +1.9% | +3.2% | −7.8% | −28.4% | +27.6% | +10.7% | −2.3% | +20.2% | +15.0% | |
| Operating income | −172.7 | 388.2 | 474.3 | 512.3 | 108.8 | 275.9 | 181.2 | 104.1 | 494.7 | 617.8 |
| Net income | −161.6 | 428.9 | 280.4 | 340.1 | −8.5 | 111.9 | 73.0 | 34.3 | 323.0 | 428.3 |
| Growth | −34.6% | +21.3% | −102.5% | −34.8% | −52.9% | +840.4% | +32.6% | |||
| EPS, diluted | −3.14 | 8.08 | 5.30 | 6.62 | −0.17 | 2.20 | 1.44 | 0.77 | 7.77 | 10.35 |
| Growth | −34.4% | +24.9% | −102.6% | −34.5% | −46.5% | +909.1% | +33.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −5.6% | 12.4% | 14.7% | 17.2% | 5.1% | 10.2% | 6.0% | 3.5% | 14.0% | 15.2% |
| Net margin | −5.3% | 13.7% | 8.7% | 11.4% | −0.4% | 4.1% | 2.4% | 1.2% | 9.2% | 10.6% |
| Free cash flow margin | 16.1% | 21.0% | 23.8% | 21.5% | 29.2% | 30.0% | 15.6% | 24.6% | 18.4% | 22.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 506.7 | 684.1 | 802.5 | 721.0 | 633.6 | 831.8 | 480.4 | 736.3 | 692.5 | 940.4 |
| Capital expenditure | −14.4 | −27.5 | −34.4 | −80.6 | −12.7 | −18.1 | −13.0 | −13.3 | −44.9 | −32.0 |
| Free cash flow | 492.3 | 656.7 | 768.1 | 640.4 | 620.9 | 813.7 | 467.3 | 723.1 | 647.6 | 908.3 |
| Growth | +33.4% | +17.0% | −16.6% | −3.1% | +31.1% | −42.6% | +54.7% | −10.4% | +40.3% | |
| Buybacks | n/a | −20.0 | −54.4 | −78.5 | −20.0 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −9.3 | −15.0 | −19.7 | −23.5 | −13.1 | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 146.8 | 181.8 | 328.4 | 87.2 | 215.7 | 258.4 | 103.0 | 148.3 | 227.4 | 122.7 |
| Total debt | 2,545.5 | 2,687.0 | 3,160.0 | 2,993.1 | 3,203.7 | 3,109.2 | 3,380.3 | 3,006.1 | 2,672.4 | 2,392.1 |
| Net cash (debt) | −2,398.7 | −2,505.2 | −2,831.6 | −2,905.9 | −2,988.0 | −2,850.8 | −3,277.3 | −2,857.8 | −2,445.0 | −2,269.4 |
| Shareholders’ equity | 1,350.9 | 1,754.3 | 1,964.3 | 2,175.0 | 2,139.5 | 2,267.5 | 2,347.6 | 2,113.5 | 2,408.8 | 2,746.4 |
| Debt to equity | 1.88 | 1.53 | 1.61 | 1.38 | 1.50 | 1.37 | 1.44 | 1.42 | 1.11 | 0.87 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 506.7 | 684.1 | 802.5 | 721.0 | 633.6 | 831.8 | 480.4 | 736.3 | 692.5 | 940.4 | |
| Growth | +35.0% | +17.3% | −10.2% | −12.1% | +31.3% | −42.3% | +53.3% | −6.0% | +35.8% | |
| 285.0 | 292.8 | 334.6 | 368.1 | 475.0 | 440.2 | 394.6 | 383.1 | 383.9 | 364.5 | |
| Investment | ||||||||||
| −14.4 | −27.5 | −34.4 | −80.6 | −12.7 | −18.1 | −13.0 | −13.3 | −44.9 | −32.0 | |
| calc | 492.3 | 656.7 | 768.1 | 640.4 | 620.9 | 813.7 | 467.3 | 723.1 | 647.6 | 908.3 |
| Growth | +33.4% | +17.0% | −16.6% | −3.1% | +31.1% | −42.6% | +54.7% | −10.4% | +40.3% | |
| calc | 9.56 | 12.37 | 14.53 | 12.47 | 12.37 | 16.03 | 9.23 | 16.21 | 15.59 | 21.94 |
| −1,177.1 | −751.3 | −983.4 | −657.0 | −683.5 | −698.5 | −904.9 | −23.2 | −228.6 | −651.8 | |
| Financing | ||||||||||
| 614.1 | 102.2 | 327.5 | −305.2 | 178.4 | −90.6 | 269.1 | −667.8 | −384.8 | −393.2 | |
| −9.3 | −15.0 | −19.7 | −23.5 | −13.1 | n/a | n/a | n/a | n/a | n/a | |
| n/a | −20.0 | −54.4 | −78.5 | −20.0 | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.