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 | n/a | 1,283.2 | 1,234.3 | 1,168.3 | 1,053.3 | 1,152.3 | 1,218.1 | 1,245.0 | 1,285.1 | 1,371.6 |
| Growth | −3.8% | −5.4% | −9.8% | +9.4% | +5.7% | +2.2% | +3.2% | +6.7% | ||
| Net income | 278.1 | 300.4 | 366.3 | 274.8 | 121.2 | 270.2 | 354.2 | 305.1 | 339.3 | 386.2 |
| Growth | +8.0% | +21.9% | −25.0% | −55.9% | +123.0% | +31.1% | −13.9% | +11.2% | +13.8% | |
| EPS, diluted | 0.91 | 0.98 | 1.21 | 0.92 | 0.41 | 0.90 | 1.17 | 1.01 | 1.11 | 1.25 |
| Growth | +7.7% | +23.5% | −24.0% | −55.4% | +119.5% | +30.0% | −13.7% | +9.9% | +12.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | n/a | 23.4% | 29.7% | 23.5% | 11.5% | 23.4% | 29.1% | 24.5% | 26.4% | 28.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 567.5 | 551.9 | 541.7 | 528.7 | 443.1 | 552.2 | 566.4 | 588.8 | 624.7 | 652.0 |
| Buybacks | 0.0 | −5.9 | −104.7 | −14.6 | −25.0 | 0.0 | 0.0 | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 51.4 | 56.9 | 41.7 | 19.1 | 368.7 | 296.6 | 16.5 | 0.9 | 377.6 | 334.4 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5,339.8 | 5,494.8 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −4,962.1 | −5,160.3 |
| Shareholders’ equity | 2,922.9 | 2,908.3 | 2,836.1 | 2,743.9 | 2,680.7 | 2,718.3 | 2,865.0 | 2,850.3 | 2,983.7 | 3,009.8 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1.79 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 51.4 | 56.9 | 41.7 | 19.1 | 368.7 | 296.6 | 16.5 | 0.9 | 377.6 | 334.4 | |
| 9,319.7 | 9,153.9 | 8,242.4 | 8,142.5 | 8,342.1 | 8,377.4 | 8,435.9 | 8,332.7 | 8,908.9 | 9,133.1 | |
| Growth | −1.8% | −10.0% | −1.2% | +2.5% | +0.4% | +0.7% | −1.2% | +6.9% | +2.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5,339.8 | 5,494.8 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 5,339.8 | 5,494.8 |
| 6,392.5 | 6,245.6 | 5,406.3 | 5,398.6 | 5,661.4 | 5,659.0 | 5,570.9 | 5,482.4 | 5,925.0 | 6,123.1 | |
| Equity | ||||||||||
| 2,922.9 | 2,908.3 | 2,836.1 | 2,743.9 | 2,680.7 | 2,718.3 | 2,865.0 | 2,850.3 | 2,983.7 | 3,009.8 | |
| Growth | −0.5% | −2.5% | −3.3% | −2.3% | +1.4% | +5.4% | −0.5% | +4.7% | +0.9% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −4,962.1 | −5,160.3 |
| 304.3 | 304.6 | 298.5 | 297.9 | 296.5 | 297.2 | 299.9 | 300.6 | 305.5 | 306.1 | |
| calc | 9.60 | 9.55 | 9.50 | 9.21 | 9.04 | 9.15 | 9.55 | 9.48 | 9.77 | 9.83 |
Lines marked calc are worked out here from filed figures; point at one for how.