Closing prices at the end of each trading day, from 13 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 | 1,041.0 | 1,238.6 | 1,270.6 | 1,266.6 | 601.9 | 933.9 | 1,238.4 | 1,343.8 | 1,431.5 | 1,412.4 |
| Growth | +19.0% | +2.6% | −0.3% | −52.5% | +55.2% | +32.6% | +8.5% | +6.5% | −1.3% | |
| Operating income | 185.1 | 230.7 | 257.9 | 233.8 | −102.0 | 87.0 | 206.5 | 247.5 | 292.8 | 257.8 |
| Net income | 144.7 | 182.5 | 206.1 | 171.9 | −173.2 | 18.8 | 144.8 | 177.5 | 214.1 | 175.4 |
| Growth | +26.2% | +12.9% | −16.6% | −200.8% | +669.1% | +22.6% | +20.6% | −18.1% | ||
| EPS, diluted | n/a | n/a | n/a | n/a | −0.77 | 0.08 | 0.63 | 0.77 | 0.89 | 0.74 |
| Growth | +687.5% | +22.2% | +15.6% | −16.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.8% | 18.6% | 20.3% | 18.5% | −17.0% | 9.3% | 16.7% | 18.4% | 20.5% | 18.3% |
| Net margin | 13.9% | 14.7% | 16.2% | 13.6% | −28.8% | 2.0% | 11.7% | 13.2% | 15.0% | 12.4% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 24.0% | 22.8% | 20.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 331.2 | 384.1 | 404.8 | 381.7 | 26.7 | 217.6 | 368.4 | 399.0 | 405.4 | 370.2 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −76.8 | −78.3 | −88.2 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 322.2 | 327.1 | 282.0 |
| Growth | +1.5% | −13.8% | ||||||||
| Buybacks | −7.9 | 0.0 | −104.3 | −4.3 | −14.3 | n/a | −2.7 | −6.9 | −34.7 | −58.3 |
| Dividends paid | −229.1 | −267.9 | −275.9 | −268.7 | −67.4 | −6.8 | −139.5 | −238.3 | −243.7 | −240.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 0.0 | 0.0 | 0.0 | 0.0 | 5.6 | 3.3 | 4.1 | 10.3 | 10.3 | 8.5 |
| Total debt | 1,300.0 | 1,222.2 | 1,412.2 | 1,320.4 | 1,482.6 | 1,438.8 | 1,366.2 | 1,371.5 | 1,471.5 | 1,538.6 |
| Net cash (debt) | −1,300.0 | −1,222.2 | −1,412.2 | −1,320.4 | −1,477.0 | −1,435.5 | −1,362.2 | −1,361.2 | −1,461.2 | −1,530.1 |
| Shareholders’ equity | 3,517.1 | 3,571.1 | 3,409.0 | 3,291.0 | 3,029.3 | 3,147.3 | 3,178.4 | 3,324.0 | 3,265.9 | 3,148.6 |
| Debt to equity | 0.37 | 0.34 | 0.41 | 0.40 | 0.49 | 0.46 | 0.43 | 0.41 | 0.45 | 0.49 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 331.2 | 384.1 | 404.8 | 381.7 | 26.7 | 217.6 | 368.4 | 399.0 | 405.4 | 370.2 | |
| Growth | +16.0% | +5.4% | −5.7% | −93.0% | +714.0% | +69.4% | +8.3% | +1.6% | −8.7% | |
| Investment | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | −76.8 | −78.3 | −88.2 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 322.2 | 327.1 | 282.0 |
| Growth | +1.5% | −13.8% | ||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.41 | 1.36 | 1.19 |
| −162.2 | −158.3 | −210.2 | −14.3 | −82.3 | −150.7 | −135.9 | −364.6 | −215.7 | −135.4 | |
| Financing | ||||||||||
| −162.2 | −225.4 | −190.8 | −366.3 | 55.2 | −61.3 | −229.0 | −34.3 | −189.2 | −239.5 | |
| −229.1 | −267.9 | −275.9 | −268.7 | −67.4 | −6.8 | −139.5 | −238.3 | −243.7 | −240.4 | |
| −7.9 | 0.0 | −104.3 | −4.3 | −14.3 | n/a | −2.7 | −6.9 | −34.7 | −58.3 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.