Closing prices at the end of each trading day, from 11 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 | 1,902.2 | 1,988.5 | 2,136.1 | 2,222.1 | 2,393.7 | 3,984.2 | 5,243.2 | 3,789.3 | 2,983.8 | 2,730.4 |
| Growth | +4.5% | +7.4% | +4.0% | +7.7% | +66.4% | +31.6% | −27.7% | −21.3% | −8.5% | |
| Operating income | 191.6 | 212.4 | 202.8 | 176.9 | 149.3 | 478.0 | 647.1 | 338.4 | −102.7 | −55.5 |
| Net income | 105.8 | 132.6 | 141.7 | 114.0 | 70.7 | 327.4 | 444.1 | 210.7 | −147.0 | −95.7 |
| Growth | +25.2% | +6.9% | −19.6% | −38.0% | +363.3% | +35.6% | −52.6% | −169.8% | ||
| EPS, diluted | 2.15 | 2.68 | 2.91 | 2.40 | 1.48 | 6.81 | 9.90 | 5.36 | −3.85 | −2.48 |
| Growth | +24.7% | +8.6% | −17.5% | −38.3% | +360.1% | +45.4% | −45.9% | −171.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 32.6% | 32.4% | 32.6% | 33.5% | 33.1% | 32.9% | 32.7% | 33.0% | 30.8% | 28.3% |
| Operating margin | 10.1% | 10.7% | 9.5% | 8.0% | 6.2% | 12.0% | 12.3% | 8.9% | −3.4% | −2.0% |
| Net margin | 5.6% | 6.7% | 6.6% | 5.1% | 3.0% | 8.2% | 8.5% | 5.6% | −4.9% | −3.5% |
| Free cash flow margin | 5.9% | 6.7% | 9.0% | 8.5% | 9.2% | 6.3% | 11.0% | 7.1% | 8.0% | 8.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 133.9 | 160.5 | 227.0 | 224.9 | 256.8 | 305.4 | 653.7 | 372.2 | 320.4 | 269.5 |
| Capital expenditure | −22.0 | −26.5 | −35.2 | −35.2 | −37.7 | −53.6 | −75.8 | −103.7 | −80.9 | −35.6 |
| Free cash flow | 112.0 | 134.0 | 191.8 | 189.6 | 219.1 | 251.8 | 577.9 | 268.5 | 239.5 | 233.8 |
| Growth | +19.7% | +43.1% | −1.1% | +15.5% | +14.9% | +129.5% | −53.5% | −10.8% | −2.4% | |
| Buybacks | −13.3 | −20.2 | −67.0 | −18.7 | 0.0 | −2.7 | −576.8 | −424.7 | 0.0 | 0.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 10.6 | 15.1 | 13.9 | 83.0 | 29.2 | 180.9 | 64.5 | 32.9 | 10.6 | 34.0 |
| Total debt | 362.9 | 319.8 | 440.6 | 617.2 | 862.6 | 842.3 | 843.5 | 1,304.7 | 1,055.9 | 767.1 |
| Net cash (debt) | −352.3 | −304.7 | −426.8 | −534.2 | −833.4 | −661.4 | −779.0 | −1,271.8 | −1,045.2 | −733.1 |
| Shareholders’ equity | 449.4 | 562.5 | 639.0 | 736.7 | 819.7 | 1,162.0 | 1,043.6 | 831.3 | 706.6 | 642.1 |
| Debt to equity | 0.81 | 0.57 | 0.69 | 0.84 | 1.05 | 0.72 | 0.81 | 1.57 | 1.49 | 1.19 |
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 | ||||||||||
| 1,902.2 | 1,988.5 | 2,136.1 | 2,222.1 | 2,393.7 | 3,984.2 | 5,243.2 | 3,789.3 | 2,983.8 | 2,730.4 | |
| Growth | +4.5% | +7.4% | +4.0% | +7.7% | +66.4% | +31.6% | −27.7% | −21.3% | −8.5% | |
| 1,282.5 | 1,344.0 | 1,439.7 | 1,478.6 | 1,601.9 | 2,674.6 | 3,526.6 | 2,539.7 | 2,064.4 | 1,956.4 | |
| 619.7 | 644.4 | 696.4 | 743.5 | 791.8 | 1,309.6 | 1,716.7 | 1,249.6 | 919.4 | 774.1 | |
| Growth | +4.0% | +8.1% | +6.8% | +6.5% | +65.4% | +31.1% | −27.2% | −26.4% | −15.8% | |
| 398.5 | 399.7 | 452.3 | 508.0 | 549.7 | 730.5 | 936.6 | 748.4 | 632.5 | 593.0 | |
| 191.6 | 212.4 | 202.8 | 176.9 | 149.3 | 478.0 | 647.1 | 338.4 | −102.7 | −55.5 | |
| Growth | +10.9% | −4.5% | −12.8% | −15.6% | +220.2% | +35.4% | −47.7% | −130.3% | ||
| 176.2 | 192.8 | 186.7 | 148.5 | 91.5 | 443.9 | 606.7 | 284.3 | −172.6 | −101.1 | |
| 70.3 | 60.2 | 44.9 | 34.5 | 20.9 | 116.5 | 162.7 | 73.6 | −25.6 | −5.4 | |
| 105.8 | 132.6 | 141.7 | 114.0 | 70.7 | 327.4 | 444.1 | 210.7 | −147.0 | −95.7 | |
| Growth | +25.2% | +6.9% | −19.6% | −38.0% | +363.3% | +35.6% | −52.6% | −169.8% | ||
| Per share | ||||||||||
| 2.21 | 2.77 | 2.99 | 2.44 | 1.49 | 6.87 | 9.96 | 5.38 | −3.85 | −2.48 | |
| 2.15 | 2.68 | 2.91 | 2.40 | 1.48 | 6.81 | 9.90 | 5.36 | −3.85 | −2.48 | |
| Growth | +24.7% | +8.6% | −17.5% | −38.3% | +360.1% | +45.4% | −45.9% | −171.8% | ||
| 47.9 | 47.8 | 47.4 | 46.7 | 47.4 | 47.7 | 44.6 | 39.2 | 38.2 | 38.5 | |
| 49.3 | 49.4 | 48.7 | 47.6 | 47.7 | 48.0 | 44.9 | 39.3 | 38.2 | 38.5 | |
| Growth | +0.3% | −1.5% | −2.2% | +0.2% | +0.7% | −6.6% | −12.3% | −2.9% | +0.9% | |