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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 848.1 | 541.4 | 407.5 | 407.5 | 500.7 | 641.6 | 687.7 | 597.0 | 370.3 | 389.9 | |
| 190.4 | 297.2 | 265.0 | 231.3 | 247.3 | 345.2 | 341.6 | 367.0 | 343.1 | 402.3 | |
| 309.3 | 337.3 | 311.0 | 345.9 | 368.6 | 343.6 | 381.9 | 451.1 | 495.6 | 566.0 | |
| 1,386.0 | 1,208.6 | 1,206.9 | 1,243.7 | 789.7 | 821.4 | 862.3 | 907.3 | 1,018.7 | 1,036.8 | |
| 3,806.8 | 3,840.6 | 3,779.3 | 3,406.8 | 3,139.7 | 3,417.7 | 3,161.7 | 3,240.2 | 3,327.9 | 3,543.6 | |
| Growth | +0.9% | −1.6% | −9.9% | −7.8% | +8.9% | −7.5% | +2.5% | +2.7% | +6.5% | |
| Liabilities | ||||||||||
| 0.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 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 | |
| calc | 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 |
| Equity | ||||||||||
| 783.8 | 833.6 | 922.0 | 518.0 | 450.9 | 505.7 | 751.5 | 985.8 | 1,176.0 | 1,405.6 | |
| 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 | |
| Growth | −1.8% | −3.3% | −30.8% | −21.8% | +27.3% | +19.7% | +2.0% | +11.0% | −2.3% | |
| Per share and net cash | ||||||||||
| calc | −772.0 | −1,019.4 | −1,055.7 | −1,032.0 | −1,073.1 | −818.4 | −473.5 | −607.2 | −759.8 | −895.8 |
| 42.2 | 42.0 | 39.4 | 45.5 | 44.6 | 45.0 | 42.8 | 41.1 | 40.2 | 38.9 | |
| calc | 34.62 | 34.13 | 35.21 | 21.12 | 16.81 | 21.24 | 26.69 | 28.36 | 32.20 | 32.47 |
Lines marked calc are worked out here from filed figures; point at one for how.