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 | 896.6 | 870.0 | 863.7 | 938.1 | 299.5 | 567.1 | 1,001.5 | 1,074.9 | 1,129.9 | 1,120.5 |
| Growth | −3.0% | −0.7% | +8.6% | −68.1% | +89.4% | +76.6% | +7.3% | +5.1% | −0.8% | |
| Operating income | 157.5 | 139.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 114.8 | 91.9 | 87.8 | 183.5 | −394.4 | −194.6 | 109.3 | 86.3 | 48.0 | 101.4 |
| Growth | −20.0% | −4.5% | +109.0% | −314.9% | −21.0% | −44.4% | +111.1% | |||
| EPS, diluted | 0.57 | 0.46 | 0.43 | 0.90 | −1.97 | −0.96 | 0.47 | 0.36 | 0.18 | 0.44 |
| Growth | −19.3% | −6.5% | +109.3% | −318.9% | −23.4% | −50.0% | +144.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 17.6% | 16.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 12.8% | 10.6% | 10.2% | 19.6% | −131.7% | −34.3% | 10.9% | 8.0% | 4.3% | 9.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 215.5 | 202.0 | 217.6 | 193.3 | −83.7 | −2.3 | 206.2 | 237.6 | 224.4 | 243.7 |
| Buybacks | −7.2 | 0.0 | −32.2 | −42.8 | −10.0 | 0.0 | −12.3 | −2.4 | −26.0 | −37.1 |
| Dividends paid | −100.8 | −100.5 | −102.7 | −102.1 | −25.6 | −0.1 | −6.4 | −31.9 | −25.6 | −98.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 243.1 | 183.6 | 43.9 | 122.5 | 111.8 | 38.6 | 67.6 | 121.6 | 81.4 | 68.1 |
| Total debt | 920.5 | 937.8 | 978.0 | 1,090.1 | 1,048.7 | 1,067.2 | 1,185.8 | 1,177.0 | 1,095.3 | 1,098.9 |
| Net cash (debt) | −677.4 | −754.2 | −934.1 | −967.6 | −936.9 | −1,028.6 | −1,118.2 | −1,055.4 | −1,013.9 | −1,030.8 |
| Shareholders’ equity | 1,836.8 | 1,833.6 | 1,882.9 | 1,912.5 | 1,711.1 | 1,515.2 | 1,589.9 | 1,642.1 | 1,590.2 | 1,447.9 |
| Debt to equity | 0.50 | 0.51 | 0.52 | 0.57 | 0.61 | 0.70 | 0.75 | 0.72 | 0.69 | 0.76 |
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 | ||||||||||
| 243.1 | 183.6 | 43.9 | 122.5 | 111.8 | 38.6 | 67.6 | 121.6 | 81.4 | 68.1 | |
| 2,646.7 | 2,692.3 | 2,944.6 | 3,026.8 | 2,817.4 | 2,651.4 | 2,748.5 | 2,755.2 | 2,631.2 | 2,596.5 | |
| 3,050.9 | 3,100.9 | 3,197.6 | 3,425.8 | 3,146.8 | 2,965.3 | 3,207.5 | 3,238.7 | 3,172.3 | 3,003.7 | |
| Growth | +1.6% | +3.1% | +7.1% | −8.1% | −5.8% | +8.2% | +1.0% | −2.1% | −5.3% | |
| Liabilities | ||||||||||
| 920.5 | 937.8 | 978.0 | 1,090.1 | 1,048.7 | 1,067.2 | 1,185.8 | 1,177.0 | 1,095.3 | 1,098.9 | |
| calc | 920.5 | 937.8 | 978.0 | 1,090.1 | 1,048.7 | 1,067.2 | 1,185.8 | 1,177.0 | 1,095.3 | 1,098.9 |
| 1,214.1 | 1,267.2 | 1,307.0 | 1,504.7 | 1,427.8 | 1,444.3 | 1,611.4 | 1,589.7 | 1,573.3 | 1,546.6 | |
| Equity | ||||||||||
| −220.6 | −229.8 | −245.6 | −178.9 | −576.5 | −780.9 | −700.7 | −649.3 | −679.1 | −662.2 | |
| 1,836.8 | 1,833.6 | 1,882.9 | 1,912.5 | 1,711.1 | 1,515.2 | 1,589.9 | 1,642.1 | 1,590.2 | 1,447.9 | |
| Growth | −0.2% | +2.7% | +1.6% | −10.5% | −11.4% | +4.9% | +3.3% | −3.2% | −9.0% | |
| Per share and net cash | ||||||||||
| calc | −677.4 | −754.2 | −934.1 | −967.6 | −936.9 | −1,028.6 | −1,118.2 | −1,055.4 | −1,013.9 | −1,030.8 |
| 200.2 | 200.3 | 204.5 | 200.2 | 210.1 | 210.7 | 209.4 | 209.6 | 207.6 | 203.7 | |
| calc | 9.17 | 9.15 | 9.21 | 9.55 | 8.15 | 7.19 | 7.59 | 7.83 | 7.66 | 7.11 |
Lines marked calc are worked out here from filed figures; point at one for how.