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 | 1,442.5 | 1,445.9 | 1,396.9 | 1,345.6 | 1,321.9 | 1,438.9 | 1,710.0 | 1,752.0 | 1,938.0 | 1,964.0 |
| Growth | +0.2% | −3.4% | −3.7% | −1.8% | +8.9% | +18.8% | +2.5% | +10.6% | +1.3% | |
| Operating income | 299.9 | 292.2 | 261.1 | 210.4 | 232.7 | 228.2 | 190.0 | 258.0 | 306.0 | 354.0 |
| Net income | 137.2 | 115.9 | 136.4 | 197.0 | 129.5 | 147.3 | 155.0 | 171.0 | 180.0 | 193.0 |
| Growth | −15.5% | +17.7% | +44.4% | −34.3% | +13.8% | +5.2% | +10.3% | +5.3% | +7.2% | |
| EPS, diluted | 2.15 | 1.79 | 2.07 | 2.97 | 1.90 | 2.10 | 2.12 | 2.24 | 2.29 | 2.38 |
| Growth | −16.7% | +15.6% | +43.5% | −36.0% | +10.5% | +1.0% | +5.7% | +2.2% | +3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 20.8% | 20.2% | 18.7% | 15.6% | 17.6% | 15.9% | 11.1% | 14.7% | 15.8% | 18.0% |
| Net margin | 9.5% | 8.0% | 9.8% | 14.6% | 9.8% | 10.2% | 9.1% | 9.8% | 9.3% | 9.8% |
| Free cash flow margin | −3.4% | −0.1% | −4.5% | −3.3% | −5.5% | −12.0% | −19.2% | −3.0% | 0.1% | −5.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 358.3 | 410.3 | 361.9 | 398.2 | 331.0 | 267.3 | 124.0 | 447.0 | 534.0 | 469.0 |
| Capital expenditure | −406.6 | −412.3 | −424.4 | −442.5 | −404.3 | −439.9 | −452.0 | −499.0 | −533.0 | −570.0 |
| Free cash flow | −48.4 | −2.0 | −62.5 | −44.3 | −73.3 | −172.6 | −328.0 | −52.0 | 1.0 | −101.0 |
| Growth | −10,200.0% | |||||||||
| Buybacks | 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −87.2 | −92.5 | −98.0 | −102.8 | −110.3 | −118.2 | −129.0 | −141.0 | −150.0 | −159.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 8.5 | 16.2 | 14.7 | 9.9 | 14.2 | 22.2 | 13.4 | 35.0 | 30.0 | 19.0 |
| Total debt | n/a | n/a | n/a | 1,895.8 | 2,008.5 | 2,148.4 | 2,294.5 | 15.0 | 0.0 | n/a |
| Net cash (debt) | n/a | n/a | n/a | −1,885.9 | −1,994.3 | −2,126.2 | −2,281.1 | 20.0 | 30.0 | n/a |
| Shareholders’ equity | 1,648.7 | 1,729.8 | 1,773.2 | 1,939.3 | 2,029.7 | 2,154.7 | 2,335.0 | 2,485.0 | 2,591.0 | 2,709.0 |
| Debt to equity | n/a | n/a | n/a | 0.98 | 0.99 | 1.00 | 0.98 | 0.01 | 0.00 | n/a |
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 | ||||||||||
| 358.3 | 410.3 | 361.9 | 398.2 | 331.0 | 267.3 | 124.0 | 447.0 | 534.0 | 469.0 | |
| Growth | +14.5% | −11.8% | +10.0% | −16.9% | −19.2% | −53.6% | +260.5% | +19.5% | −12.2% | |
| 164.9 | 175.7 | 187.3 | 206.0 | 224.2 | 232.2 | 253.0 | 265.0 | 274.0 | 289.0 | |
| Investment | ||||||||||
| −406.6 | −412.3 | −424.4 | −442.5 | −404.3 | −439.9 | −452.0 | −499.0 | −533.0 | −570.0 | |
| calc | −48.4 | −2.0 | −62.5 | −44.3 | −73.3 | −172.6 | −328.0 | −52.0 | 1.0 | −101.0 |
| Growth | −10,200.0% | |||||||||
| calc | −0.76 | −0.03 | −0.95 | −0.67 | −1.08 | −2.46 | −4.49 | −0.68 | 0.01 | −1.25 |
| −432.5 | −434.1 | −440.4 | −445.5 | −410.7 | −444.9 | −460.0 | −510.0 | −539.0 | −564.0 | |
| Financing | ||||||||||
| 72.2 | 31.5 | 77.0 | 42.5 | 84.0 | 185.5 | 327.0 | 85.0 | 0.0 | 84.0 | |
| −87.2 | −92.5 | −98.0 | −102.8 | −110.3 | −118.2 | −129.0 | −141.0 | −150.0 | −159.0 | |
| 0.0 | 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
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.