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 | 1,569.8 | 1,740.9 | 1,903.2 | 2,062.0 | 1,515.1 | 1,755.3 | 2,020.5 | 2,418.3 | 2,686.0 | 2,933.6 |
| Growth | +10.9% | +9.3% | +8.3% | −26.5% | +15.9% | +15.1% | +19.7% | +11.1% | +9.2% | |
| Operating income | 197.2 | 205.4 | 239.1 | 267.8 | 53.3 | 129.0 | 157.6 | 171.2 | 246.6 | 314.7 |
| Net income | 94.8 | 157.0 | 158.0 | 180.4 | 27.0 | 70.5 | 80.6 | 74.2 | 140.2 | 193.1 |
| Growth | +65.6% | +0.6% | +14.2% | −85.0% | +161.0% | +14.5% | −8.0% | +88.9% | +37.8% | |
| EPS, diluted | 1.55 | 2.59 | 2.66 | 3.05 | 0.45 | 1.15 | 1.37 | 1.28 | 2.40 | 3.36 |
| Growth | +67.1% | +2.7% | +14.7% | −85.2% | +155.6% | +19.1% | −6.6% | +87.5% | +40.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.9% | 24.7% | 24.9% | 25.4% | 20.1% | 23.6% | 23.7% | 22.0% | 23.1% | 23.8% |
| Operating margin | 12.6% | 11.8% | 12.6% | 13.0% | 3.5% | 7.4% | 7.8% | 7.1% | 9.2% | 10.7% |
| Net margin | 6.0% | 9.0% | 8.3% | 8.7% | 1.8% | 4.0% | 4.0% | 3.1% | 5.2% | 6.6% |
| Free cash flow margin | 8.8% | 9.2% | 10.6% | 10.6% | 8.2% | 9.3% | 5.8% | 6.8% | 8.9% | 8.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 213.2 | 248.2 | 294.7 | 330.4 | 209.6 | 227.3 | 188.5 | 256.1 | 337.5 | 350.7 |
| Capital expenditure | −75.3 | −88.1 | −92.5 | −111.8 | −84.7 | −63.5 | −70.6 | −91.0 | −97.3 | −92.2 |
| Free cash flow | 137.9 | 160.1 | 202.3 | 218.5 | 124.8 | 163.8 | 117.9 | 165.1 | 240.2 | 258.5 |
| Growth | +16.1% | +26.4% | +8.0% | −42.9% | +31.2% | −28.0% | +40.0% | +45.4% | +7.7% | |
| Buybacks | −112.8 | −162.2 | −126.7 | −31.6 | −32.7 | −213.8 | −182.6 | 0.0 | −84.6 | −225.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.6 | 23.2 | 15.5 | 27.9 | 384.3 | 261.0 | 36.2 | 71.6 | 110.3 | 140.1 |
| Total debt | 1,064.8 | 1,056.8 | 1,047.6 | 1,038.8 | 1,030.9 | 992.4 | 977.6 | 962.8 | 946.9 | 747.6 |
| Net cash (debt) | −1,050.1 | −1,033.5 | −1,032.2 | −1,010.9 | −646.5 | −731.4 | −941.4 | −891.2 | −836.6 | −607.5 |
| Shareholders’ equity | 687.9 | 749.1 | 779.5 | 971.3 | 1,283.8 | 1,179.3 | 1,080.5 | 1,212.7 | 1,278.4 | 1,339.3 |
| Debt to equity | 1.55 | 1.41 | 1.34 | 1.07 | 0.80 | 0.84 | 0.90 | 0.79 | 0.74 | 0.56 |
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 | ||||||||||
| 213.2 | 248.2 | 294.7 | 330.4 | 209.6 | 227.3 | 188.5 | 256.1 | 337.5 | 350.7 | |
| Growth | +16.4% | +18.8% | +12.1% | −36.6% | +8.4% | −17.1% | +35.9% | +31.7% | +3.9% | |
| 85.3 | 94.8 | 100.9 | 108.3 | 111.7 | 108.8 | 106.1 | 110.7 | 97.9 | 93.4 | |
| Investment | ||||||||||
| −75.3 | −88.1 | −92.5 | −111.8 | −84.7 | −63.5 | −70.6 | −91.0 | −97.3 | −92.2 | |
| calc | 137.9 | 160.1 | 202.3 | 218.5 | 124.8 | 163.8 | 117.9 | 165.1 | 240.2 | 258.5 |
| Growth | +16.1% | +26.4% | +8.0% | −42.9% | +31.2% | −28.0% | +40.0% | +45.4% | +7.7% | |
| calc | 2.28 | 2.66 | 3.43 | 3.71 | 2.07 | 2.69 | 2.02 | 2.85 | 4.11 | 4.50 |
| −302.8 | −105.3 | −158.5 | −189.1 | −83.8 | −117.4 | −278.0 | −126.9 | −117.8 | −103.8 | |
| Financing | ||||||||||
| 93.8 | −123.9 | −134.2 | −149.1 | 229.0 | −230.0 | −121.3 | −91.6 | −183.8 | −233.4 | |
| −112.8 | −162.2 | −126.7 | −31.6 | −32.7 | −213.8 | −182.6 | 0.0 | −84.6 | −225.4 | |
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.