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 | 995.9 | 1,005.4 | 132.2 | 143.7 | 151.5 | 169.8 | 190.3 | 119.9 | 137.7 | 138.5 |
| Growth | +1.0% | −86.9% | +8.7% | +5.4% | +12.1% | +12.1% | −37.0% | +14.8% | +0.6% | |
| Operating income | 246.8 | 194.0 | n/a | 15.1 | −14.4 | −15.6 | 118.6 | 113.3 | 117.7 | n/a |
| Net income | 430.4 | 315.8 | 3.2 | 0.3 | −5.0 | −5.9 | 74.6 | −166.2 | −104.0 | 547.2 |
| Growth | −26.6% | −99.0% | −90.6% | −1,758.2% | −322.7% | |||||
| EPS, diluted | 2.67 | 2.02 | 0.02 | 0.00 | −0.03 | −0.04 | 3.87 | −1.16 | −0.75 | 3.87 |
| Growth | −24.3% | −99.0% | −100.0% | −130.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 24.8% | 19.3% | n/a | 10.5% | −9.5% | −9.2% | 62.3% | 94.5% | 85.5% | n/a |
| Net margin | 43.2% | 31.4% | 2.5% | 0.2% | −3.3% | −3.5% | 39.2% | −138.6% | −75.5% | 395.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 376.5 | 392.1 | 53.5 | 57.9 | 47.8 | 12.6 | 204.2 | 50.5 | 47.0 | 8.1 |
| Buybacks | 0.0 | 0.0 | −373.6 | −20.7 | n/a | n/a | −23.5 | −46.8 | −38.9 | −0.3 |
| Dividends paid | −206.3 | −225.4 | −237.5 | −241.3 | n/a | n/a | −3.0 | n/a | n/a | −415.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 61.2 | 76.8 | 36.9 | 5.4 | 289.6 | 233.4 | 206.5 | 122.6 | 141.1 | 394.9 |
| Total debt | 3,884.6 | n/a | 4,075.7 | 558.9 | 982.1 | 1,180.8 | 1,048.2 | 1,147.7 | 829.7 | 738.6 |
| Net cash (debt) | −3,823.4 | n/a | −4,038.8 | −553.5 | −692.5 | −947.5 | −841.7 | −1,025.1 | −688.6 | −343.7 |
| Shareholders’ equity | 1,793.9 | 1,663.1 | 1,699.4 | 513.3 | 499.8 | 500.6 | 547.9 | 349.7 | 123.0 | 361.9 |
| Debt to equity | 2.17 | n/a | 2.40 | 1.09 | 1.97 | 2.36 | 1.91 | 3.28 | 6.75 | 2.04 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 995.9 | 1,005.4 | 132.2 | 143.7 | 151.5 | 169.8 | 190.3 | 119.9 | 137.7 | 138.5 | |
| Growth | +1.0% | −86.9% | +8.7% | +5.4% | +12.1% | +12.1% | −37.0% | +14.8% | +0.6% | |
| 46.8 | 43.7 | 5.8 | 7.1 | 10.5 | 33.2 | 39.7 | 32.9 | 32.8 | 34.0 | |
| 246.8 | 194.0 | n/a | 15.1 | −14.4 | −15.6 | 118.6 | 113.3 | 117.7 | n/a | |
| Growth | −21.4% | −195.3% | −4.4% | +3.9% | ||||||
| 464.4 | 316.2 | 3.7 | −3.2 | −15.9 | −18.6 | 109.4 | −193.6 | −135.2 | −15.8 | |
| −18.8 | −30.8 | 0.3 | −3.3 | −10.1 | −13.6 | 17.3 | −12.8 | −11.1 | −57.6 | |
| 430.4 | 315.8 | 3.2 | 0.3 | −5.0 | −5.9 | 74.6 | −166.2 | −104.0 | 547.2 | |
| Growth | −26.6% | −99.0% | −90.6% | −1,758.2% | −322.7% | |||||
| Per share | ||||||||||
| 2.68 | 2.02 | 0.02 | 0.00 | −0.03 | −0.04 | 0.50 | −1.16 | −0.75 | 3.95 | |
| 2.67 | 2.02 | 0.02 | 0.00 | −0.03 | −0.04 | 3.87 | −1.16 | −0.75 | 3.87 | |
| Growth | −24.3% | −99.0% | −100.0% | −130.0% | ||||||
| 156.0 | 151.6 | 148.5 | 148.5 | 148.6 | 149.5 | 138.3 | 143.6 | 138.5 | 138.3 | |
| 156.4 | 152.1 | 148.6 | 148.6 | 148.6 | 149.5 | 141.1 | 143.6 | 138.5 | 141.1 | |
| Growth | −2.8% | −2.3% | +0.0% | +0.0% | +0.6% | −5.6% | +1.8% | −3.6% | +1.8% | |