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 | 2,179.5 | 2,263.4 | 2,331.4 | 2,477.9 | 2,350.1 | 2,256.6 | 2,376.7 | 2,413.2 | 2,423.7 | 2,631.5 |
| Growth | +3.9% | +3.0% | +6.3% | −5.2% | −4.0% | +5.3% | +1.5% | +0.4% | +8.6% | |
| Operating income | 265.6 | 248.3 | 264.7 | 303.1 | 229.4 | 288.1 | 383.9 | 352.4 | 310.0 | 257.5 |
| Net income | 148.7 | 146.2 | 145.1 | 166.6 | 113.0 | 77.4 | 171.8 | 107.3 | 32.0 | 254.4 |
| Growth | −1.7% | −0.8% | +14.8% | −32.2% | −31.5% | +121.9% | −37.5% | −70.2% | +695.8% | |
| EPS, diluted | 1.33 | 1.21 | 1.20 | 1.40 | 0.94 | 0.58 | 1.17 | 0.72 | 0.22 | 1.82 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.2% | 11.0% | 11.4% | 12.2% | 9.8% | 12.8% | 16.2% | 14.6% | 12.8% | 9.8% |
| Net margin | 6.8% | 6.5% | 6.2% | 6.7% | 4.8% | 3.4% | 7.2% | 4.4% | 1.3% | 9.7% |
| Free cash flow margin | −5.0% | 10.3% | 3.4% | 8.9% | 14.2% | 9.4% | 8.3% | 8.5% | 6.7% | −4.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −28.0 | 381.0 | 274.5 | 338.1 | 441.7 | 282.6 | 288.0 | 277.8 | 242.2 | 72.6 |
| Capital expenditure | −81.6 | −148.4 | −195.7 | −117.2 | −108.8 | −69.4 | −90.0 | −73.0 | −78.7 | −197.5 |
| Free cash flow | −109.6 | 232.6 | 78.8 | 220.9 | 332.9 | 213.2 | 198.0 | 204.8 | 163.5 | −124.9 |
| Growth | −66.1% | +180.3% | +50.7% | −36.0% | −7.2% | +3.4% | −20.1% | −176.4% | ||
| Buybacks | 0.0 | 0.0 | −95.2 | 0.0 | −9.0 | n/a | n/a | n/a | n/a | −91.0 |
| Dividends paid | −194.7 | −227.5 | −229.5 | −232.5 | −216.1 | −30.5 | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 68.0 | 81.4 | 31.3 | 32.5 | 283.5 | 506.5 | 95.1 | 94.0 | 76.9 | 69.0 |
| Total debt | 2,173.5 | 2,210.5 | 2,732.6 | 2,432.8 | 1,959.7 | 2,644.5 | 1,977.9 | 1,781.4 | 1,712.8 | 1,650.6 |
| Net cash (debt) | −2,105.5 | −2,129.1 | −2,701.3 | −2,400.4 | −1,676.2 | −2,138.0 | −1,882.8 | −1,687.4 | −1,635.9 | −1,581.6 |
| Shareholders’ equity | 975.1 | 1,199.2 | 1,040.5 | 996.8 | 913.1 | 976.2 | 1,166.4 | 1,291.8 | 1,334.9 | 1,505.8 |
| Debt to equity | 2.23 | 1.84 | 2.63 | 2.44 | 2.15 | 2.71 | 1.70 | 1.38 | 1.28 | 1.10 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 12.2% | 11.0% | 11.4% | 12.2% | 9.8% | 12.8% | 16.2% | 14.6% | 12.8% | 9.8% | |
| 6.9% | 6.7% | 6.4% | 7.0% | 5.3% | 8.5% | 9.7% | 5.7% | 1.6% | 12.7% | |
| 6.8% | 6.5% | 6.2% | 6.7% | 4.8% | 3.4% | 7.2% | 4.4% | 1.3% | 9.7% | |
| −5.0% | 10.3% | 3.4% | 8.9% | 14.2% | 9.4% | 8.3% | 8.5% | 6.7% | −4.7% | |
| Spending | ||||||||||
| 6.8% | 8.4% | 7.9% | 7.5% | 8.2% | 9.1% | 8.3% | 7.9% | 8.8% | 9.0% | |
| 3.7% | 6.6% | 8.4% | 4.7% | 4.6% | 3.1% | 3.8% | 3.0% | 3.2% | 7.5% | |
| 5.3% | 11.8% | 9.5% | 9.6% | 16.5% | 63.6% | 27.4% | 25.6% | 24.4% | 25.6% | |
| Returns | ||||||||||
| 15.3% | 12.2% | 13.9% | 16.7% | 12.4% | 7.9% | 14.7% | 8.3% | 2.4% | 16.9% | |
| 4.0% | 3.5% | 3.4% | 3.9% | 2.5% | 1.7% | 4.6% | 2.9% | 0.9% | 6.6% | |
| Balance and payout | ||||||||||
| 2.23 | 1.84 | 2.63 | 2.44 | 2.15 | 2.71 | 1.70 | 1.38 | 1.28 | 1.10 | |
| 131.0% | 155.5% | 158.2% | 139.6% | 191.2% | 39.4% | n/a | n/a | n/a | n/a | |
| n/a | 97.8% | 412.0% | 105.3% | 67.6% | 14.3% | n/a | n/a | n/a | n/a | |