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 | 1,557.1 | 1,948.8 | 1,941.2 | 1,955.7 | 1,655.2 | 2,025.3 | 1,947.6 | 1,832.8 | 1,666.2 | 1,524.7 |
| Growth | +25.2% | −0.4% | +0.7% | −15.4% | +22.4% | −3.8% | −5.9% | −9.1% | −8.5% | |
| Operating income | 159.1 | 184.5 | 187.0 | 196.2 | 112.4 | 151.0 | 34.8 | 44.7 | −37.0 | 92.3 |
| Net income | 95.5 | 131.7 | 106.7 | 106.8 | 62.0 | 101.9 | −13.2 | −21.8 | −101.6 | 41.3 |
| Growth | +37.9% | −19.0% | +0.1% | −41.9% | +64.4% | −113.0% | ||||
| EPS, diluted | 0.87 | 1.19 | 1.00 | 1.06 | 0.65 | 1.05 | −0.14 | −0.23 | −1.06 | 0.44 |
| Growth | +36.8% | −16.0% | +6.0% | −38.7% | +61.5% | −113.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 33.1% | 33.7% | 32.3% | 32.4% | 29.7% | 30.4% | 28.4% | 32.6% | 33.3% | 32.8% |
| Operating margin | 10.2% | 9.5% | 9.6% | 10.0% | 6.8% | 7.5% | 1.8% | 2.4% | −2.2% | 6.1% |
| Net margin | 6.1% | 6.8% | 5.5% | 5.5% | 3.7% | 5.0% | −0.7% | −1.2% | −6.1% | 2.7% |
| Free cash flow margin | 9.5% | 8.9% | 8.3% | 8.7% | 6.3% | 6.8% | 3.1% | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 167.1 | 204.9 | 194.8 | 203.9 | 119.2 | 159.6 | 77.6 | 128.7 | 148.2 | 68.7 |
| Capital expenditure | −18.5 | −31.0 | −34.1 | −32.8 | −15.3 | −21.2 | −17.7 | n/a | n/a | n/a |
| Free cash flow | 148.6 | 173.9 | 160.7 | 171.1 | 103.9 | 138.4 | 59.9 | n/a | n/a | n/a |
| Growth | +17.0% | −7.6% | +6.5% | −39.3% | +33.2% | −56.7% | ||||
| Buybacks | 0.0 | −36.6 | −75.0 | −65.0 | −18.9 | 0.0 | −19.4 | 0.0 | −15.0 | −15.1 |
| Dividends paid | 0.0 | 0.0 | −25.1 | −24.4 | −24.6 | −25.8 | −28.6 | −28.5 | −28.4 | −27.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 42.9 | 76.9 | 67.0 | 27.8 | 36.6 | 41.2 | 62.2 | 66.4 | 74.1 | 64.4 |
| Total debt | 632.5 | 932.4 | 882.5 | 806.7 | 1,125.4 | 987.7 | 986.2 | 918.7 | 824.1 | 836.8 |
| Net cash (debt) | −589.6 | −855.5 | −815.5 | −778.9 | −1,088.8 | −946.5 | −924.0 | −852.3 | −750.0 | −772.4 |
| Shareholders’ equity | 708.7 | 774.1 | 789.7 | 773.7 | 742.7 | 864.8 | 810.1 | 787.0 | 606.1 | 664.6 |
| Debt to equity | 0.89 | 1.20 | 1.12 | 1.04 | 1.52 | 1.14 | 1.22 | 1.17 | 1.36 | 1.26 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 42.9 | 76.9 | 67.0 | 27.8 | 36.6 | 41.2 | 62.2 | 66.4 | 74.1 | 64.4 | |
| 391.0 | 469.3 | 428.4 | 453.7 | 356.0 | 416.1 | 384.1 | 430.7 | 348.9 | 359.7 | |
| 210.0 | 254.2 | 340.6 | 283.3 | 305.1 | 428.0 | 395.2 | 327.5 | 270.4 | 289.1 | |
| 198.4 | 278.5 | 263.7 | 267.1 | 241.4 | 214.6 | 185.1 | 170.1 | 137.5 | 138.8 | |
| 587.1 | 670.3 | 708.9 | 718.6 | 827.4 | 802.5 | 671.5 | 590.0 | 446.4 | 478.5 | |
| 2,064.5 | 2,799.1 | 2,786.4 | 2,788.6 | 3,048.7 | 3,091.3 | 2,794.7 | 2,644.8 | 2,228.4 | 2,253.0 | |
| Growth | +35.6% | −0.5% | +0.1% | +9.3% | +1.4% | −9.6% | −5.4% | −15.7% | +1.1% | |
| Liabilities | ||||||||||
| 4.8 | 43.2 | 39.5 | 29.5 | 70.8 | 33.6 | 49.7 | 36.5 | 40.8 | 30.8 | |
| 627.7 | 889.2 | 843.0 | 777.2 | 1,054.6 | 954.1 | 936.5 | 882.2 | 783.3 | 806.0 | |
| calc | 632.5 | 932.4 | 882.5 | 806.7 | 1,125.4 | 987.7 | 986.2 | 918.7 | 824.1 | 836.8 |
| 1,355.8 | 2,025.0 | 1,996.7 | 2,014.9 | 2,306.0 | 2,226.5 | 1,984.6 | 1,857.8 | 1,622.3 | 1,588.4 | |
| Equity | ||||||||||
| −871.7 | −739.2 | −656.8 | −574.2 | −537.3 | −462.0 | −504.4 | −556.0 | −687.6 | −675.3 | |
| 708.7 | 774.1 | 789.7 | 773.7 | 742.7 | 864.8 | 810.1 | 787.0 | 606.1 | 664.6 | |
| Growth | +9.2% | +2.0% | −2.0% | −4.0% | +16.4% | −6.3% | −2.9% | −23.0% | +9.7% | |
| Per share and net cash | ||||||||||
| calc | −589.6 | −855.5 | −815.5 | −778.9 | −1,088.8 | −946.5 | −924.0 | −852.3 | −750.0 | −772.4 |
| 107.9 | 106.7 | 102.7 | 96.4 | 94.9 | 95.8 | 94.3 | 94.9 | 92.9 | 90.1 | |
| calc | 6.57 | 7.25 | 7.69 | 8.03 | 7.83 | 9.03 | 8.59 | 8.29 | 6.53 | 7.37 |
Lines marked calc are worked out here from filed figures; point at one for how.