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 | 2,356.7 | 2,388.6 | 2,585.4 | 2,131.3 | 1,752.2 | 2,301.3 | 2,606.5 | 2,512.1 | 2,461.0 | 2,715.2 |
| Growth | +1.4% | +8.2% | −17.6% | −17.8% | +31.3% | +13.3% | −3.6% | −2.0% | +10.3% | |
| Operating income | 232.1 | 233.6 | 314.0 | 207.2 | 150.1 | 263.7 | 363.3 | 317.5 | 266.5 | 315.7 |
| Net income | 128.0 | 93.2 | 160.9 | −377.0 | −55.2 | 63.9 | 254.7 | 242.8 | 198.4 | 237.5 |
| Growth | −27.2% | +72.6% | −334.3% | +298.4% | −4.7% | −18.3% | +19.7% | |||
| EPS, diluted | 2.65 | 1.37 | 3.08 | −9.37 | −1.23 | 1.41 | 5.72 | 5.66 | 4.80 | 5.91 |
| Growth | −48.3% | +124.8% | −404.2% | +305.7% | −1.0% | −15.2% | +23.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 41.6% | 33.6% | 32.1% | 37.2% | 32.9% | 33.5% | 35.2% | 38.0% | 37.5% | 38.0% |
| Operating margin | 9.8% | 9.8% | 12.1% | 9.7% | 8.6% | 11.5% | 13.9% | 12.6% | 10.8% | 11.6% |
| Net margin | 5.4% | 3.9% | 6.2% | −17.7% | −3.1% | 2.8% | 9.8% | 9.7% | 8.1% | 8.7% |
| Free cash flow margin | 11.1% | 8.0% | 7.4% | 7.8% | 4.7% | 7.9% | 6.8% | 8.1% | 9.1% | 8.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 314.8 | 255.3 | 289.2 | 276.9 | 173.4 | 272.1 | 281.3 | 319.6 | 352.1 | 354.9 |
| Capital expenditure | −54.0 | −64.3 | −97.8 | −110.0 | −90.2 | −91.0 | −105.1 | −116.7 | −129.1 | −136.2 |
| Free cash flow | 260.8 | 191.0 | 191.4 | 166.9 | 83.1 | 181.1 | 176.2 | 202.9 | 223.0 | 218.7 |
| Growth | −26.8% | +0.2% | −12.8% | −50.2% | +117.8% | −2.7% | +15.2% | +9.9% | −1.9% | |
| Buybacks | 0.0 | −25.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −16.1 | −43.4 | −43.2 | −34.4 | −9.0 | −9.1 | −8.9 | −8.5 | −8.2 | −8.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 848.1 | 541.4 | 407.5 | 407.5 | 500.7 | 641.6 | 687.7 | 597.0 | 370.3 | 389.9 |
| Total debt | 1,620.2 | 1,560.7 | 1,463.2 | 1,439.5 | 1,573.7 | 1,460.0 | 1,161.2 | 1,204.2 | 1,130.1 | 1,285.7 |
| Net cash (debt) | −772.0 | −1,019.4 | −1,055.7 | −1,032.0 | −1,073.1 | −818.4 | −473.5 | −607.2 | −759.8 | −895.8 |
| Shareholders’ equity | 1,460.3 | 1,434.2 | 1,387.1 | 959.8 | 750.6 | 955.3 | 1,143.0 | 1,166.3 | 1,294.7 | 1,264.4 |
| Debt to equity | 1.11 | 1.09 | 1.05 | 1.50 | 2.10 | 1.53 | 1.02 | 1.03 | 0.87 | 1.02 |
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 | ||||||||||
| 2,356.7 | 2,388.6 | 2,585.4 | 2,131.3 | 1,752.2 | 2,301.3 | 2,606.5 | 2,512.1 | 2,461.0 | 2,715.2 | |
| Growth | +1.4% | +8.2% | −17.6% | −17.8% | +31.3% | +13.3% | −3.6% | −2.0% | +10.3% | |
| 1,375.4 | 1,284.9 | 1,335.8 | 1,337.8 | 1,176.6 | 1,529.4 | 1,690.2 | 1,557.1 | 1,538.8 | 1,684.0 | |
| 981.3 | 802.3 | 829.9 | 793.5 | 575.6 | 771.8 | 916.3 | 955.0 | 922.2 | 1,031.2 | |
| Growth | −18.2% | +3.4% | −4.4% | −27.5% | +34.1% | +18.7% | +4.2% | −3.4% | +11.8% | |
| 140.5 | 88.7 | 91.6 | 94.4 | 73.0 | 90.2 | 104.4 | 116.4 | 112.4 | 128.8 | |
| 486.4 | 389.7 | 411.4 | 417.3 | 323.4 | 378.0 | 448.6 | 492.7 | 494.6 | 533.4 | |
| 232.1 | 233.6 | 314.0 | 207.2 | 150.1 | 263.7 | 363.3 | 317.5 | 266.5 | 315.7 | |
| Growth | +0.7% | +34.4% | −34.0% | −27.6% | +75.7% | +37.8% | −12.6% | −16.1% | +18.5% | |
| 126.5 | 98.0 | 230.1 | 152.4 | 90.8 | 226.8 | 317.4 | 285.8 | 227.9 | 266.9 | |
| −1.2 | −4.6 | 62.9 | 42.5 | 20.1 | 27.9 | 49.6 | 43.2 | 29.5 | 29.3 | |
| 128.0 | 93.2 | 160.9 | −377.0 | −55.2 | 63.9 | 254.7 | 242.8 | 198.4 | 237.5 | |
| Growth | −27.2% | +72.6% | −334.3% | +298.4% | −4.7% | −18.3% | +19.7% | |||
| Per share | ||||||||||
| 2.67 | 1.38 | 3.10 | −9.37 | −1.23 | 1.43 | 5.81 | 5.75 | 4.88 | 6.00 | |
| 2.65 | 1.37 | 3.08 | −9.37 | −1.23 | 1.41 | 5.72 | 5.66 | 4.80 | 5.91 | |
| Growth | −48.3% | +124.8% | −404.2% | +305.7% | −1.0% | −15.2% | +23.1% | |||
| 42.1 | 42.2 | 40.7 | 42.2 | 44.8 | 44.8 | 43.8 | 42.2 | 40.7 | 39.6 | |
| 42.6 | 42.6 | 41.0 | 42.4 | 44.9 | 45.4 | 44.5 | 42.9 | 41.3 | 40.2 | |
| Growth | +0.2% | −4.0% | +3.6% | +5.9% | +0.9% | −1.8% | −3.8% | −3.6% | −2.6% | |