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 | 2,322.3 | 2,454.5 | 2,635.2 | 2,346.8 | 2,130.2 | 2,344.9 | 3,011.5 | 2,967.6 | 2,760.8 | 2,748.7 |
| Growth | +5.7% | +7.4% | −10.9% | −9.2% | +10.1% | +28.4% | −1.5% | −7.0% | −0.4% | |
| Operating income | 76.9 | 76.8 | 58.5 | 28.5 | 25.1 | 53.1 | 90.1 | 109.7 | 109.4 | 76.0 |
| Net income | 63.9 | −31.9 | 22.8 | 23.4 | 14.1 | 35.8 | 68.2 | 68.9 | 61.1 | 24.9 |
| Growth | −149.9% | +2.7% | −40.0% | +154.5% | +90.7% | +1.0% | −11.3% | −59.3% | ||
| EPS, diluted | 1.28 | −0.64 | 0.49 | 0.60 | 0.38 | 0.99 | 1.91 | 1.92 | 1.66 | 0.68 |
| Growth | −150.0% | +22.4% | −36.7% | +160.5% | +92.9% | +0.5% | −13.5% | −59.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 9.2% | 9.2% | 7.8% | 7.9% | 8.2% | 8.8% | 8.5% | 9.1% | 9.8% | 9.8% |
| Operating margin | 3.3% | 3.1% | 2.2% | 1.2% | 1.2% | 2.3% | 3.0% | 3.7% | 4.0% | 2.8% |
| Net margin | 2.8% | −1.3% | 0.9% | 1.0% | 0.7% | 1.5% | 2.3% | 2.3% | 2.2% | 0.9% |
| Free cash flow margin | 10.4% | 3.9% | 0.5% | 2.6% | 4.0% | −1.8% | −7.3% | 3.4% | 5.7% | 3.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 273.1 | 145.8 | 76.7 | 93.1 | 120.4 | −2.6 | −177.5 | 174.3 | 189.2 | 124.0 |
| Capital expenditure | −30.5 | −50.8 | −62.8 | −32.6 | −34.6 | −38.8 | −43.4 | −73.5 | −31.3 | −35.6 |
| Free cash flow | 242.6 | 95.1 | 13.9 | 60.6 | 85.9 | −41.4 | −220.8 | 100.8 | 157.9 | 88.4 |
| Growth | −60.8% | −85.4% | +336.3% | +41.8% | −148.2% | +56.6% | −44.1% | |||
| Buybacks | −41.9 | −29.3 | −211.9 | −122.1 | −25.2 | −40.2 | −9.4 | 0.0 | −5.1 | −26.8 |
| Dividends paid | 0.0 | 0.0 | −21.0 | −23.3 | −23.0 | −23.3 | −23.2 | −23.5 | −23.9 | −24.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 681.4 | 742.5 | 458.1 | 347.6 | 390.8 | 271.7 | 207.4 | 277.4 | 315.2 | 322.1 |
| Total debt | n/a | n/a | 147.9 | 142.8 | 135.7 | 129.6 | 324.4 | 330.6 | 257.0 | 210.6 |
| Net cash (debt) | n/a | n/a | 310.2 | 204.8 | 255.1 | 142.2 | −117.0 | −53.2 | 58.1 | 111.5 |
| Shareholders’ equity | 1,365.5 | 1,339.1 | 1,132.2 | 1,014.8 | 989.6 | 973.8 | 1,026.4 | 1,079.1 | 1,104.6 | 1,099.8 |
| Debt to equity | n/a | n/a | 0.13 | 0.14 | 0.14 | 0.13 | 0.32 | 0.31 | 0.23 | 0.19 |
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 | ||||||||||
| 681.4 | 742.5 | 458.1 | 347.6 | 390.8 | 271.7 | 207.4 | 277.4 | 315.2 | 322.1 | |
| 440.7 | 436.6 | 468.2 | 324.4 | 309.3 | 355.9 | 492.0 | 449.4 | 412.5 | 391.1 | |
| 381.3 | 268.9 | 310.0 | 315.0 | 327.4 | 523.2 | 727.7 | 683.8 | 553.7 | 482.5 | |
| 166.1 | 186.5 | 211.0 | 205.8 | 185.3 | 186.7 | 211.5 | 227.7 | 225.1 | 223.8 | |
| 191.6 | 191.6 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | 192.1 | |
| 2,008.9 | 2,109.3 | 1,899.8 | 1,759.9 | 1,744.2 | 1,903.9 | 2,227.3 | 2,274.8 | 2,134.4 | 2,071.7 | |
| Growth | +5.0% | −9.9% | −7.4% | −0.9% | +9.2% | +17.0% | +2.1% | −6.2% | −2.9% | |
| Liabilities | ||||||||||
| n/a | n/a | 147.9 | 142.8 | 135.7 | 129.6 | 324.4 | 330.6 | 257.0 | 210.6 | |
| calc | n/a | n/a | 147.9 | 142.8 | 135.7 | 129.6 | 324.4 | 330.6 | 257.0 | 210.6 |
| n/a | 770.2 | n/a | n/a | n/a | n/a | n/a | n/a | 1,029.9 | 971.9 | |
| Equity | ||||||||||
| 748.4 | 708.2 | 584.3 | 515.9 | 492.2 | 480.0 | 519.9 | 560.5 | 587.3 | 568.2 | |
| 1,365.5 | 1,339.1 | 1,132.2 | 1,014.8 | 989.6 | 973.8 | 1,026.4 | 1,079.1 | 1,104.6 | 1,099.8 | |
| Growth | −1.9% | −15.5% | −10.4% | −2.5% | −1.6% | +5.4% | +5.1% | +2.4% | −0.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | 310.2 | 204.8 | 255.1 | 142.2 | −117.0 | −53.2 | 58.1 | 111.5 |
| 49.3 | 49.1 | 41.4 | 37.0 | 36.3 | 35.2 | 35.2 | 35.7 | 36.0 | 35.7 | |
| calc | 27.68 | 27.25 | 27.38 | 27.46 | 27.27 | 27.65 | 29.19 | 30.26 | 30.69 | 30.83 |
Lines marked calc are worked out here from filed figures; point at one for how.