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 | 1,611.3 | 1,765.9 | 1,895.6 | 2,072.6 | 1,987.5 | 2,417.9 | 2,530.7 | 2,964.5 | 3,366.4 | 3,436.5 |
| Growth | +9.6% | +7.3% | +9.3% | −4.1% | +21.7% | +4.7% | +17.1% | +13.6% | +2.1% | |
| Operating income | 181.8 | 219.5 | 262.4 | 300.9 | 248.3 | 413.3 | 432.7 | 436.9 | 253.1 | 68.2 |
| Net income | 153.6 | 78.6 | 179.7 | 197.2 | 157.8 | 277.1 | 296.6 | 427.2 | 113.1 | −8.6 |
| Growth | −48.8% | +128.6% | +9.7% | −20.0% | +75.6% | +7.0% | +44.0% | −73.5% | −107.6% | |
| EPS, diluted | 0.95 | 0.49 | 1.14 | 1.26 | 1.02 | 1.81 | 1.99 | 2.90 | 0.76 | −0.15 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.3% | 46.2% | 47.5% | 48.0% | 47.3% | 50.0% | 51.6% | 51.0% | 49.0% | 45.9% |
| Operating margin | 11.3% | 12.4% | 13.8% | 14.5% | 12.5% | 17.1% | 17.1% | 14.7% | 7.5% | 2.0% |
| Net margin | 9.5% | 4.5% | 9.5% | 9.5% | 7.9% | 11.5% | 11.7% | 14.4% | 3.4% | −0.3% |
| Free cash flow margin | 5.8% | 6.3% | 10.0% | 6.8% | 11.8% | 7.9% | 5.7% | 8.2% | 4.0% | 1.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 130.8 | 154.4 | 239.7 | 213.4 | 332.2 | 282.4 | 274.4 | 350.1 | 251.3 | 134.1 |
| Capital expenditure | −37.1 | −43.7 | −49.2 | −73.0 | −97.2 | −92.0 | −129.2 | −106.9 | −115.3 | −90.8 |
| Free cash flow | 93.7 | 110.7 | 190.5 | 140.4 | 235.0 | 190.4 | 145.2 | 243.2 | 136.0 | 43.3 |
| Growth | +18.1% | +72.1% | −26.3% | +67.4% | −19.0% | −23.7% | +67.5% | −44.1% | −68.2% | |
| Buybacks | −160.0 | −152.2 | n/a | −142.3 | −123.2 | −153.3 | −263.1 | −152.3 | 0.0 | −10.0 |
| Dividends paid | −25.8 | −25.4 | −25.1 | −25.0 | −24.6 | −24.2 | −29.8 | −29.4 | −30.2 | −22.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 342.4 | 325.0 | 322.4 | 678.3 | 681.8 | 1,068.2 | 645.5 | 488.3 | 183.4 | 298.8 |
| Total debt | n/a | n/a | 322.6 | 812.8 | 842.3 | 1,221.8 | 1,200.5 | 1,160.3 | 2,061.8 | 1,852.5 |
| Net cash (debt) | n/a | n/a | −0.2 | −134.5 | −160.5 | −153.6 | −555.0 | −672.0 | −1,878.4 | −1,553.7 |
| Shareholders’ equity | 686.4 | 725.4 | 896.6 | 906.8 | 961.2 | 1,070.5 | 1,113.8 | 1,377.2 | 1,781.2 | 2,456.5 |
| Debt to equity | n/a | n/a | 0.36 | 0.90 | 0.88 | 1.14 | 1.08 | 0.84 | 1.16 | 0.75 |
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 | ||||||||||
| 1,611.3 | 1,765.9 | 1,895.6 | 2,072.6 | 1,987.5 | 2,417.9 | 2,530.7 | 2,964.5 | 3,366.4 | 3,436.5 | |
| Growth | +9.6% | +7.3% | +9.3% | −4.1% | +21.7% | +4.7% | +17.1% | +13.6% | +2.1% | |
| 866.0 | 949.9 | 995.6 | 1,077.3 | 1,047.7 | 1,208.3 | 1,225.0 | 1,451.2 | 1,716.9 | 1,858.8 | |
| 745.3 | 816.0 | 900.0 | 995.3 | 939.8 | 1,209.6 | 1,305.7 | 1,513.3 | 1,649.5 | 1,577.7 | |
| Growth | +9.5% | +10.3% | +10.6% | −5.6% | +28.7% | +7.9% | +15.9% | +9.0% | −4.4% | |
| 147.9 | 161.6 | 173.4 | 187.7 | 198.0 | 220.8 | 235.9 | 294.8 | 376.5 | 395.2 | |
| 389.8 | 415.2 | 444.7 | 500.2 | 468.6 | 561.2 | 607.4 | 729.4 | 893.8 | 946.5 | |
| 181.8 | 219.5 | 262.4 | 300.9 | 248.3 | 413.3 | 432.7 | 436.9 | 253.1 | 68.2 | |
| Growth | +20.7% | +19.5% | +14.7% | −17.5% | +66.5% | +4.7% | +1.0% | −42.1% | −73.1% | |
| 177.6 | 197.8 | 244.7 | 280.4 | 225.8 | 393.6 | 413.9 | 544.2 | 206.9 | 22.0 | |
| 23.1 | 117.5 | 63.7 | 82.4 | 64.4 | 113.0 | 116.4 | 117.7 | 91.4 | 29.3 | |
| 153.6 | 78.6 | 179.7 | 197.2 | 157.8 | 277.1 | 296.6 | 427.2 | 113.1 | −8.6 | |
| Growth | −48.8% | +128.6% | +9.7% | −20.0% | +75.6% | +7.0% | +44.0% | −73.5% | −107.6% | |
| Per share | ||||||||||
| 0.95 | 0.50 | 1.15 | 1.27 | 1.03 | 1.83 | 2.00 | 2.92 | 0.76 | −0.15 | |
| 0.95 | 0.49 | 1.14 | 1.26 | 1.02 | 1.81 | 1.99 | 2.90 | 0.76 | −0.15 | |
| Growth | −48.4% | +132.7% | +10.5% | −19.0% | +77.5% | +9.9% | +45.7% | −73.8% | −119.7% | |
| 161.4 | 158.1 | 156.2 | 0.0 | 0.0 | 0.0 | 0.0 | 146.4 | 149.0 | 151.8 | |
| 162.2 | 159.1 | 157.2 | 0.0 | 0.0 | 0.0 | 0.0 | 147.2 | 149.5 | 151.8 | |
| Growth | −1.9% | −1.2% | −100.0% | −1.3% | −1.1% | −2.3% | +98,527,343.1% | +1.6% | +1.5% | |
† The diluted share count jumps at 2019 and 2023, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.