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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 46.5% | 45.1% | 45.1% | 46.9% | 48.3% | 50.3% | 44.8% | 46.1% | 47.9% | 45.5% | |
| 8.6% | 0.6% | −0.5% | 4.5% | −13.7% | 8.4% | 4.5% | 4.0% | −3.6% | −3.3% | |
| 8.0% | −0.2% | −1.3% | 4.0% | −11.0% | 6.7% | 4.5% | 4.6% | −4.0% | −4.0% | |
| 5.3% | −1.0% | −0.9% | 1.7% | −12.3% | 6.2% | 6.3% | 4.1% | −3.9% | −10.0% | |
| 1.0% | −0.9% | 8.8% | 6.9% | 2.7% | 10.5% | −3.4% | 3.6% | −4.4% | −3.3% | |
| Spending | ||||||||||
| 37.9% | 42.1% | 42.0% | 42.4% | 48.5% | 41.3% | 40.3% | 42.1% | 50.4% | 46.2% | |
| 6.5% | 5.6% | 3.3% | 2.8% | 2.1% | 1.2% | 2.7% | 2.6% | 3.3% | 1.8% | |
| 33.8% | n/a | n/a | 33.4% | n/a | 7.9% | −40.6% | 11.4% | n/a | n/a | |
| Returns | ||||||||||
| 12.7% | −2.4% | −2.3% | 4.3% | −32.9% | 16.9% | 19.0% | 10.8% | −10.6% | −35.0% | |
| 7.1% | −1.2% | −1.1% | 1.9% | −10.9% | 7.0% | 7.8% | 4.9% | −4.7% | −11.2% | |
| Balance and payout | ||||||||||
| 0.40 | 0.39 | 0.36 | 0.28 | 0.60 | 0.32 | 0.34 | 0.31 | 0.31 | 0.84 | |
| 44.3% | 49.6% | 52.5% | 55.6% | 66.7% | 58.1% | 59.3% | 54.8% | 56.0% | 68.0% | |
| 1.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 5.8% | n/a | 0.0% | n/a | 0.0% | 0.0% | n/a | 36.8% | n/a | n/a | |