Closing prices at the end of each trading day, from 13 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 | 2,047.2 | 2,171.9 | 1,958.6 | 1,989.2 | 875.1 | 1,104.7 | 1,467.3 | 1,478.0 | 1,496.7 | 1,413.4 |
| Growth | +6.1% | −9.8% | +1.6% | −56.0% | +26.2% | +32.8% | +0.7% | +1.3% | −5.6% | |
| Operating income | 386.9 | 380.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 223.1 | 215.1 | 185.7 | 259.8 | −311.4 | −544.6 | −132.4 | −32.8 | −275.5 | −202.3 |
| Growth | −3.6% | −13.7% | +39.9% | −219.9% | ||||||
| EPS, diluted | n/a | n/a | n/a | 1.58 | −1.89 | −3.31 | −0.80 | −0.20 | −1.67 | −1.22 |
| Growth | −219.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 18.9% | 17.5% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 10.9% | 9.9% | 9.5% | 13.1% | −35.6% | −49.3% | −9.0% | −2.2% | −18.4% | −14.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 607.4 | 628.5 | 597.0 | 617.7 | 37.6 | 49.9 | 243.1 | 485.5 | 139.4 | 117.8 |
| Buybacks | −0.6 | −0.5 | −0.6 | −0.8 | −0.3 | −0.8 | −0.5 | −0.8 | −0.8 | −0.7 |
| Dividends paid | −314.1 | −340.1 | −346.8 | −353.6 | −93.8 | −6.6 | −38.0 | −132.4 | −101.2 | −6.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.9 | 24.1 | 26.0 | 27.6 | 73.3 | 944.0 | 38.4 | 180.1 | 143.5 | 346.8 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5,633.6 | 5,831.6 | 5,504.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −5,453.5 | −5,688.1 | −5,158.0 |
| Shareholders’ equity | 3,129.4 | 2,755.4 | 2,597.4 | 2,505.9 | 2,102.8 | 1,555.3 | 1,388.8 | 1,226.1 | 851.9 | 646.1 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 4.59 | 6.85 | 8.52 |
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 | ||||||||||
| 607.4 | 628.5 | 597.0 | 617.7 | 37.6 | 49.9 | 243.1 | 485.5 | 139.4 | 117.8 | |
| Growth | +3.5% | −5.0% | +3.5% | −93.9% | +32.7% | +387.2% | +99.7% | −71.3% | −15.5% | |
| 357.3 | 386.7 | 403.1 | 428.4 | 498.9 | 486.0 | 401.1 | 384.1 | 371.8 | 315.0 | |
| Investment | ||||||||||
| −520.0 | −795.1 | −427.7 | −2,130.0 | −51.8 | −101.3 | 397.3 | −29.6 | −222.9 | 528.7 | |
| Financing | ||||||||||
| −81.0 | 192.8 | −190.7 | 1,517.6 | 24.4 | 907.4 | −1,542.4 | −303.6 | 43.0 | −431.8 | |
| −314.1 | −340.1 | −346.8 | −353.6 | −93.8 | −6.6 | −38.0 | −132.4 | −101.2 | −6.7 | |
| −0.6 | −0.5 | −0.6 | −0.8 | −0.3 | −0.8 | −0.5 | −0.8 | −0.8 | −0.7 | |
Capital expenditure, dividends and buybacks are shown as money out, so negative.