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 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,833.3 | 4,989.2 | 5,193.2 | 5,267.1 | 4,474.7 | 5,682.6 | 5,903.2 | 5,701.9 | 5,164.3 | 4,966.4 |
| Growth | +3.2% | +4.1% | +1.4% | −15.0% | +27.0% | +3.9% | −3.4% | −9.4% | −3.8% | |
| Operating income | 417.5 | 27.8 | −25.0 | 236.8 | −613.4 | 475.2 | 263.6 | 229.8 | −185.2 | −163.1 |
| Net income | 257.0 | −48.3 | −46.3 | 92.1 | −549.2 | 351.0 | 374.5 | 232.0 | −201.3 | −495.6 |
| Growth | −118.8% | −696.0% | +6.7% | −38.0% | −186.7% | |||||
| EPS, diluted | n/a | −0.11 | −0.10 | 0.20 | −1.21 | 0.75 | 0.81 | 0.52 | −0.47 | −1.16 |
| Growth | −705.0% | +8.0% | −35.8% | −190.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.5% | 45.1% | 45.1% | 46.9% | 48.3% | 50.3% | 44.8% | 46.1% | 47.9% | 45.5% |
| Operating margin | 8.6% | 0.6% | −0.5% | 4.5% | −13.7% | 8.4% | 4.5% | 4.0% | −3.6% | −3.3% |
| Net margin | 5.3% | −1.0% | −0.9% | 1.7% | −12.3% | 6.2% | 6.3% | 4.1% | −3.9% | −10.0% |
| Free cash flow margin | 1.0% | −0.9% | 8.8% | 6.9% | 2.7% | 10.5% | −3.4% | 3.6% | −4.4% | −3.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 366.6 | 237.5 | 628.2 | 509.0 | 212.9 | 660.6 | −39.9 | 354.0 | −59.3 | −75.1 |
| Capital expenditure | −316.5 | −281.3 | −170.4 | −145.8 | −92.3 | −66.0 | −158.1 | −150.3 | −168.7 | −87.1 |
| Free cash flow | 50.2 | −43.9 | 457.8 | 363.2 | 120.6 | 594.5 | −198.0 | 203.6 | −228.0 | −162.2 |
| Growth | −187.5% | −20.7% | −66.8% | +393.1% | −133.3% | −212.0% | ||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −125.0 | −75.0 | −90.0 | −25.0 |
| Dividends paid | −2.9 | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2023 | FY2024 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 250.5 | 312.5 | 557.4 | 788.1 | 1,517.4 | 1,668.9 | 710.9 | 858.7 | 501.4 | 309.2 |
| Total debt | 817.4 | 792.0 | 728.8 | 592.7 | 1,003.6 | 662.5 | 674.5 | 675.8 | 595.1 | 1,190.4 |
| Net cash (debt) | −566.9 | −479.6 | −171.4 | 195.4 | 513.8 | 1,006.4 | 36.5 | 182.9 | −93.8 | −881.3 |
| Shareholders’ equity | 2,030.9 | 2,018.6 | 2,016.9 | 2,150.1 | 1,668.6 | 2,072.6 | 1,966.1 | 2,153.3 | 1,890.3 | 1,414.4 |
| Debt to equity | 0.40 | 0.39 | 0.36 | 0.28 | 0.60 | 0.32 | 0.34 | 0.31 | 0.31 | 0.84 |
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 | FY2023 31 Mar 2023 | FY2024 31 Mar 2024 | FY2025 31 Mar 2025 | FY2026 31 Mar 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 250.5 | 312.5 | 557.4 | 788.1 | 1,517.4 | 1,668.9 | 710.9 | 858.7 | 501.4 | 309.2 | |
| 622.7 | 609.7 | 652.5 | 708.7 | 527.3 | 569.0 | 758.6 | 757.3 | 675.8 | 681.9 | |
| 917.5 | 1,158.5 | 1,019.5 | 892.3 | 896.0 | 811.4 | 1,185.7 | 958.5 | 945.8 | 914.8 | |
| 804.2 | 885.8 | 826.9 | 792.1 | 658.7 | 607.2 | 644.8 | 664.5 | 645.1 | 599.0 | |
| 563.6 | 555.7 | 546.5 | 550.2 | 502.2 | 495.2 | 482.0 | 478.3 | 487.6 | 492.8 | |
| 3,644.3 | 4,006.4 | 4,245.0 | 4,843.5 | 5,030.6 | 4,991.4 | 4,827.6 | 4,760.7 | 4,300.9 | 4,415.7 | |
| Growth | +9.9% | +6.0% | +14.1% | +3.9% | −0.8% | −3.3% | −1.4% | −9.7% | +2.7% | |
| Liabilities | ||||||||||
| 27.0 | 27.0 | 25.0 | 0.0 | 0.0 | 0.0 | 0.0 | 80.9 | 0.0 | 599.8 | |
| 790.4 | 765.0 | 703.8 | 592.7 | 1,003.6 | 662.5 | 674.5 | 594.9 | 595.1 | 590.6 | |
| calc | 817.4 | 792.0 | 728.8 | 592.7 | 1,003.6 | 662.5 | 674.5 | 675.8 | 595.1 | 1,190.4 |
| 1,613.4 | 1,987.7 | 2,228.2 | 2,693.4 | 3,354.6 | 2,902.4 | 2,861.4 | 2,607.4 | 2,410.6 | 3,001.3 | |
| Equity | ||||||||||
| 1,259.4 | 1,184.4 | 1,139.1 | 1,227.0 | 673.9 | 1,027.8 | 897.3 | 1,048.4 | 746.3 | 217.4 | |
| 2,030.9 | 2,018.6 | 2,016.9 | 2,150.1 | 1,668.6 | 2,072.6 | 1,966.1 | 2,153.3 | 1,890.3 | 1,414.4 | |
| Growth | −0.6% | −0.1% | +6.6% | −22.4% | +24.2% | −5.1% | +9.5% | −12.2% | −25.2% | |
| Per share and net cash | ||||||||||
| calc | −566.9 | −479.6 | −171.4 | 195.4 | 513.8 | 1,006.4 | 36.5 | 182.9 | −93.8 | −881.3 |
Lines marked calc are worked out here from filed figures; point at one for how.