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 | 1,554.3 | 1,751.0 | 1,604.6 | 1,761.2 | 1,690.3 | 1,663.5 | 1,406.7 | 1,607.4 | 1,812.6 | 2,442.0 |
| Growth | +12.7% | −8.4% | +9.8% | −4.0% | −1.6% | −15.4% | +14.3% | +12.8% | +34.7% | |
| Net income | 185.0 | 51.5 | 202.2 | 43.9 | 50.9 | 153.5 | 58.9 | 38.8 | 123.2 | 155.0 |
| Growth | −72.2% | +292.8% | −78.3% | +16.0% | +201.4% | −61.6% | −34.1% | +217.8% | +25.8% | |
| EPS, diluted | 0.65 | 0.17 | 0.24 | 0.12 | 0.12 | 0.32 | 0.13 | 0.07 | 0.25 | 0.31 |
| Growth | −73.8% | +41.2% | −50.0% | +0.0% | +166.7% | −59.4% | −46.2% | +257.1% | +24.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 11.9% | 2.9% | 12.6% | 2.5% | 3.0% | 9.2% | 4.2% | 2.4% | 6.8% | 6.3% |
| Free cash flow margin | −8.0% | 21.0% | −5.7% | 11.0% | 16.1% | 24.5% | 15.2% | 24.3% | 15.8% | 15.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −106.6 | 392.8 | −67.3 | 241.1 | 302.6 | 417.2 | 224.4 | 405.2 | 315.4 | 394.4 |
| Capital expenditure | −17.8 | −25.0 | −24.5 | −46.7 | −30.8 | −10.1 | −10.6 | −14.9 | −29.6 | −21.5 |
| Free cash flow | −124.4 | 367.7 | −91.9 | 194.4 | 271.8 | 407.1 | 213.8 | 390.3 | 285.7 | 372.9 |
| Growth | −125.0% | +39.8% | +49.8% | −47.5% | +82.6% | −26.8% | +30.5% | |||
| Buybacks | −96.0 | −16.8 | −10.4 | −1.2 | −0.0 | −365.4 | −103.9 | −114.6 | −262.2 | −281.5 |
| Dividends paid | −170.8 | −200.1 | −231.4 | −192.4 | −60.4 | −15.1 | −14.9 | −17.4 | −34.2 | −39.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 535.6 | 513.3 | 336.5 | 415.4 | 596.3 | 553.6 | 485.0 | 655.6 | 711.6 | 851.5 |
| Total debt | 965.8 | 575.0 | 763.5 | 1,142.7 | 1,315.9 | 1,052.8 | 1,049.2 | 1,183.5 | 1,337.5 | 1,775.7 |
| Net cash (debt) | −430.2 | −61.7 | −427.0 | −727.3 | −719.6 | −499.2 | −564.2 | −527.9 | −626.0 | −924.2 |
| Shareholders’ equity | 1,183.6 | 633.9 | 768.4 | 674.6 | 754.2 | 619.8 | 669.6 | 885.1 | 898.5 | 972.5 |
| Debt to equity | 0.82 | 0.91 | 0.99 | 1.69 | 1.74 | 1.70 | 1.57 | 1.34 | 1.49 | 1.83 |
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 | ||||||||||
| 1,554.3 | 1,751.0 | 1,604.6 | 1,761.2 | 1,690.3 | 1,663.5 | 1,406.7 | 1,607.4 | 1,812.6 | 2,442.0 | |
| Growth | +12.7% | −8.4% | +9.8% | −4.0% | −1.6% | −15.4% | +14.3% | +12.8% | +34.7% | |
| 120.5 | 4.1 | 171.9 | 116.6 | 72.2 | 176.5 | 97.5 | 57.7 | 173.1 | 213.7 | |
| 56.3 | 92.8 | 63.8 | 49.8 | 21.3 | 23.0 | 38.6 | 18.9 | 49.9 | 67.2 | |
| 185.0 | 51.5 | 202.2 | 43.9 | 50.9 | 153.5 | 58.9 | 38.8 | 123.2 | 155.0 | |
| Growth | −72.2% | +292.8% | −78.3% | +16.0% | +201.4% | −61.6% | −34.1% | +217.8% | +25.8% | |
| Per share | ||||||||||
| 0.67 | 0.18 | 0.62 | 0.13 | 0.12 | 0.33 | 0.13 | 0.08 | 0.26 | 0.31 | |
| 0.65 | 0.17 | 0.24 | 0.12 | 0.12 | 0.32 | 0.13 | 0.07 | 0.25 | 0.31 | |
| Growth | −73.8% | +41.2% | −50.0% | +0.0% | +166.7% | −59.4% | −46.2% | +257.1% | +24.0% | |
| 277.1 | 287.4 | 322.1 | 344.3 | 361.7 | 379.2 | 371.6 | 426.4 | 473.4 | 476.4 | |
| 433.2 | 454.3 | n/a | 472.2 | 546.8 | 540.0 | 499.4 | 490.0 | 479.1 | 481.0 | |
| Growth | +4.9% | +15.8% | −1.2% | −7.5% | −1.9% | −2.2% | +0.4% | |||