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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 41.6% | 33.6% | 32.1% | 37.2% | 32.9% | 33.5% | 35.2% | 38.0% | 37.5% | 38.0% | |
| 9.8% | 9.8% | 12.1% | 9.7% | 8.6% | 11.5% | 13.9% | 12.6% | 10.8% | 11.6% | |
| 5.4% | 4.1% | 8.9% | 7.2% | 5.2% | 9.9% | 12.2% | 11.4% | 9.3% | 9.8% | |
| 5.4% | 3.9% | 6.2% | −17.7% | −3.1% | 2.8% | 9.8% | 9.7% | 8.1% | 8.7% | |
| 11.1% | 8.0% | 7.4% | 7.8% | 4.7% | 7.9% | 6.8% | 8.1% | 9.1% | 8.1% | |
| Spending | ||||||||||
| 6.0% | 3.7% | 3.5% | 4.4% | 4.2% | 3.9% | 4.0% | 4.6% | 4.6% | 4.7% | |
| 20.6% | 16.3% | 15.9% | 19.6% | 18.5% | 16.4% | 17.2% | 19.6% | 20.1% | 19.6% | |
| 2.3% | 2.7% | 3.8% | 5.2% | 5.1% | 4.0% | 4.0% | 4.6% | 5.2% | 5.0% | |
| −0.9% | −4.7% | 27.4% | 27.9% | 22.1% | 12.3% | 15.6% | 15.1% | 13.0% | 11.0% | |
| Returns | ||||||||||
| 8.8% | 6.5% | 11.6% | −39.3% | −7.3% | 6.7% | 22.3% | 20.8% | 15.3% | 18.8% | |
| 3.4% | 2.4% | 4.3% | −11.1% | −1.8% | 1.9% | 8.1% | 7.5% | 6.0% | 6.7% | |
| Balance and payout | ||||||||||
| 1.11 | 1.09 | 1.05 | 1.50 | 2.10 | 1.53 | 1.02 | 1.03 | 0.87 | 1.02 | |
| 12.6% | 46.5% | 26.8% | n/a | n/a | 14.2% | 3.5% | 3.5% | 4.1% | 3.4% | |
| 6.2% | 35.8% | 22.6% | 20.6% | 10.9% | 5.0% | 5.1% | 4.2% | 3.7% | 3.6% | |