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 | 2,938.6 | 2,590.3 | 2,881.0 | 2,862.7 | 2,214.9 | 3,315.5 | 3,396.9 | 3,142.8 | 3,240.4 | 3,260.2 |
| Growth | −11.9% | +11.2% | −0.6% | −22.6% | +49.7% | +2.5% | −7.5% | +3.1% | +0.6% | |
| Operating income | 267.7 | 173.1 | 178.6 | 156.8 | 111.6 | 279.7 | 243.3 | 196.8 | 329.3 | 203.5 |
| Net income | 165.2 | −57.7 | 159.8 | 588.6 | 131.6 | 230.8 | 703.1 | 75.7 | 169.5 | 81.9 |
| Growth | −134.9% | +268.3% | −77.6% | +75.4% | +204.6% | −89.2% | +123.9% | −51.7% | ||
| EPS, diluted | 1.95 | −0.70 | 1.99 | 7.58 | 1.45 | 2.51 | 7.63 | 0.83 | 1.84 | 0.89 |
| Growth | −135.9% | +280.9% | −80.9% | +73.1% | +204.0% | −89.1% | +121.7% | −51.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 23.0% | 23.0% | 21.7% | 23.0% | 29.8% | 28.5% | 26.0% | 28.4% | 32.6% | 31.2% |
| Operating margin | 9.1% | 6.7% | 6.2% | 5.5% | 5.0% | 8.4% | 7.2% | 6.3% | 10.2% | 6.2% |
| Net margin | 5.6% | −2.2% | 5.5% | 20.6% | 5.9% | 7.0% | 20.7% | 2.4% | 5.2% | 2.5% |
| Free cash flow margin | 4.9% | 4.7% | 6.2% | 7.7% | 7.1% | 4.0% | 8.6% | 2.6% | 4.2% | 6.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 227.6 | 202.4 | 253.7 | 300.8 | 221.6 | 233.8 | 398.4 | 201.6 | 256.8 | 301.6 |
| Capital expenditure | −84.2 | −79.6 | −76.0 | −81.7 | −63.7 | −100.6 | −105.5 | −119.4 | −121.9 | −106.6 |
| Free cash flow | 143.4 | 122.8 | 177.7 | 219.1 | 157.9 | 133.2 | 292.9 | 82.2 | 134.9 | 195.0 |
| Growth | −14.4% | +44.7% | +23.3% | −27.9% | −15.6% | +119.9% | −71.9% | +64.1% | +44.6% | |
| Buybacks | −86.2 | −70.7 | −123.0 | −26.9 | −22.4 | −4.2 | −36.4 | 0.0 | 0.0 | n/a |
| Dividends paid | −40.2 | −44.1 | −56.1 | −60.3 | −71.3 | −77.7 | −86.8 | −90.2 | −94.0 | −98.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 226.7 | 243.6 | 170.9 | 864.7 | 649.5 | 601.2 | 641.1 | 545.8 | 544.5 | 510.5 |
| Total debt | 1,257.9 | 1,309.0 | 1,355.6 | 1,229.3 | 1,872.6 | 1,858.9 | 2,178.9 | 2,080.0 | 2,067.0 | 1,923.1 |
| Net cash (debt) | −1,031.2 | −1,065.4 | −1,184.7 | −364.6 | −1,223.1 | −1,257.7 | −1,537.8 | −1,534.2 | −1,522.5 | −1,412.6 |
| Shareholders’ equity | 724.7 | 598.5 | 540.0 | 1,051.9 | 1,697.1 | 1,774.7 | 2,334.5 | 2,319.2 | 2,313.8 | 2,374.2 |
| Debt to equity | 1.74 | 2.19 | 2.51 | 1.17 | 1.10 | 1.05 | 0.93 | 0.90 | 0.89 | 0.81 |
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 | ||||||||||
| 226.7 | 243.6 | 170.9 | 864.7 | 649.5 | 601.2 | 641.1 | 545.8 | 544.5 | 510.5 | |
| 325.6 | 392.4 | 347.2 | 330.0 | 516.6 | 439.9 | 440.6 | 399.9 | 399.5 | 435.0 | |
| 266.4 | 327.8 | 284.6 | 260.9 | 327.5 | 305.8 | 372.7 | 347.0 | 346.8 | 367.2 | |
| 426.3 | 461.6 | 384.5 | 407.4 | 694.9 | 672.3 | 1,049.2 | 1,028.9 | 955.3 | 988.8 | |
| 532.7 | 599.3 | 639.1 | 685.7 | 1,306.5 | 1,284.8 | 1,671.9 | 1,719.3 | 1,659.7 | 1,757.6 | |
| 2,735.8 | 2,705.3 | 2,723.3 | 3,273.3 | 4,870.5 | 4,997.2 | 6,085.0 | 5,968.5 | 5,811.1 | 6,025.6 | |
| Growth | −1.1% | +0.7% | +20.2% | +48.8% | +2.6% | +21.8% | −1.9% | −2.6% | +3.7% | |
| Liabilities | ||||||||||
| 18.5 | 32.6 | 19.4 | 18.4 | 18.6 | 8.6 | 2.2 | 9.5 | 7.7 | 0.5 | |
| 1,239.4 | 1,276.4 | 1,336.2 | 1,210.9 | 1,854.0 | 1,850.3 | 2,176.7 | 2,070.5 | 2,059.3 | 1,922.6 | |
| calc | 1,257.9 | 1,309.0 | 1,355.6 | 1,229.3 | 1,872.6 | 1,858.9 | 2,178.9 | 2,080.0 | 2,067.0 | 1,923.1 |
| Equity | ||||||||||
| 491.2 | 387.1 | 472.9 | 1,001.2 | 1,057.4 | 1,208.0 | 1,823.6 | 1,808.2 | 1,882.5 | 1,865.1 | |
| 724.7 | 598.5 | 540.0 | 1,051.9 | 1,697.1 | 1,774.7 | 2,334.5 | 2,319.2 | 2,313.8 | 2,374.2 | |
| Growth | −17.4% | −9.8% | +94.8% | +61.3% | +4.6% | +31.5% | −0.7% | −0.2% | +2.6% | |
| Per share and net cash | ||||||||||
| calc | −1,031.2 | −1,065.4 | −1,184.7 | −364.6 | −1,223.1 | −1,257.7 | −1,537.8 | −1,534.2 | −1,522.5 | −1,412.6 |
| 82.2 | 80.9 | 77.7 | 92.3 | 91.3 | 91.6 | 91.0 | 91.2 | 91.4 | 91.6 | |
| calc | 8.82 | 7.40 | 6.95 | 11.40 | 18.59 | 19.37 | 25.66 | 25.44 | 25.30 | 25.91 |
Lines marked calc are worked out here from filed figures; point at one for how.