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 | 2,004.3 | 1,973.3 | 2,189.1 | 2,355.7 | 1,502.4 | 1,324.7 | 1,577.7 | 1,789.0 | 1,903.0 | 1,893.9 |
| Growth | −1.5% | +10.9% | +7.6% | −36.2% | −11.8% | +19.1% | +13.4% | +6.4% | −0.5% | |
| Operating income | 360.1 | 350.6 | 371.2 | 425.2 | 14.1 | 51.8 | 175.2 | 215.3 | 186.1 | 171.6 |
| Net income | 249.8 | 284.0 | 276.6 | 306.6 | 31.7 | 16.1 | 126.3 | 105.7 | 132.1 | 109.4 |
| Growth | +13.7% | −2.6% | +10.8% | −89.7% | −49.2% | +684.5% | −16.3% | +25.0% | −17.2% | |
| EPS, diluted | 2.65 | 3.09 | 3.11 | 3.57 | 0.38 | 0.19 | 1.49 | 1.24 | 1.59 | 1.37 |
| Growth | +16.6% | +0.6% | +14.8% | −89.4% | −50.0% | +684.2% | −16.8% | +28.2% | −13.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.2% | 28.0% | 26.5% | 27.2% | 16.0% | 18.9% | 22.6% | 24.2% | 24.7% | 23.0% |
| Operating margin | 18.0% | 17.8% | 17.0% | 18.0% | 0.9% | 3.9% | 11.1% | 12.0% | 9.8% | 9.1% |
| Net margin | 12.5% | 14.4% | 12.6% | 13.0% | 2.1% | 1.2% | 8.0% | 5.9% | 6.9% | 5.8% |
| Free cash flow margin | 3.7% | 7.6% | 10.8% | 12.2% | 14.2% | 9.3% | 6.1% | 8.3% | 10.7% | 8.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 401.4 | 428.7 | 421.4 | 491.1 | 264.3 | 151.7 | 173.1 | 257.1 | 289.9 | 230.5 |
| Capital expenditure | −327.9 | −278.1 | −184.1 | −204.1 | −50.6 | −27.9 | −76.3 | −108.2 | −87.0 | −73.3 |
| Free cash flow | 73.5 | 150.6 | 237.3 | 287.0 | 213.7 | 123.8 | 96.8 | 148.9 | 202.9 | 157.2 |
| Growth | +104.9% | +57.6% | +20.9% | −25.5% | −42.1% | −21.8% | +53.8% | +36.3% | −22.5% | |
| Buybacks | −111.1 | −150.3 | −357.7 | −143.0 | −24.6 | 0.0 | 0.0 | −30.1 | −252.2 | −454.3 |
| Dividends paid | −39.8 | −42.6 | −48.4 | −4.2 | −14.2 | 0.0 | −33.7 | −42.2 | −49.3 | −53.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 35.2 | 60.1 | 32.7 | 64.4 | 103.3 | 127.7 | 112.0 | 227.0 | 125.4 | 71.0 |
| Total debt | 688.7 | 809.9 | 956.8 | 1,060.1 | 926.4 | 823.3 | 723.5 | 699.5 | 700.7 | 993.0 |
| Net cash (debt) | −653.5 | −749.8 | −924.1 | −995.7 | −823.1 | −695.6 | −611.5 | −472.5 | −575.3 | −922.0 |
| Shareholders’ equity | 1,244.9 | 1,495.1 | 1,322.0 | 1,446.1 | 1,510.2 | 1,485.5 | 1,554.2 | 1,716.5 | 1,527.9 | 1,250.7 |
| Debt to equity | 0.55 | 0.54 | 0.72 | 0.73 | 0.61 | 0.55 | 0.47 | 0.41 | 0.46 | 0.79 |
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 | ||||||||||
| 28.2% | 28.0% | 26.5% | 27.2% | 16.0% | 18.9% | 22.6% | 24.2% | 24.7% | 23.0% | |
| 18.0% | 17.8% | 17.0% | 18.0% | 0.9% | 3.9% | 11.1% | 12.0% | 9.8% | 9.1% | |
| 16.8% | 16.4% | 15.2% | 16.1% | −1.8% | 1.7% | 9.5% | 6.1% | 8.1% | 7.1% | |
| 12.5% | 14.4% | 12.6% | 13.0% | 2.1% | 1.2% | 8.0% | 5.9% | 6.9% | 5.8% | |
| 3.7% | 7.6% | 10.8% | 12.2% | 14.2% | 9.3% | 6.1% | 8.3% | 10.7% | 8.3% | |
| Spending | ||||||||||
| 2.3% | 2.5% | 2.6% | 2.4% | 3.1% | 3.4% | 2.9% | 2.9% | 3.0% | 3.0% | |
| 7.9% | 7.7% | 6.7% | 6.7% | 8.1% | 10.2% | 9.4% | 9.2% | 9.3% | 8.9% | |
| 16.4% | 14.1% | 8.4% | 8.7% | 3.4% | 2.1% | 4.8% | 6.0% | 4.6% | 3.9% | |
| 26.7% | 13.1% | 18.7% | 20.2% | n/a | 26.8% | 21.1% | 11.0% | 14.7% | 19.0% | |
| Returns | ||||||||||
| 20.1% | 19.0% | 20.9% | 21.2% | 2.1% | 1.1% | 8.1% | 6.2% | 8.6% | 8.7% | |
| 10.4% | 10.2% | 9.8% | 9.8% | 1.1% | 0.6% | 4.5% | 3.6% | 4.8% | 4.0% | |
| Balance and payout | ||||||||||
| 0.55 | 0.54 | 0.72 | 0.73 | 0.61 | 0.55 | 0.47 | 0.41 | 0.46 | 0.79 | |
| 48.1% | 46.2% | 53.2% | 53.8% | 48.2% | 47.3% | 45.2% | 41.2% | 43.9% | 53.7% | |
| 15.9% | 15.0% | 17.5% | 1.4% | 44.8% | 0.0% | 26.7% | 39.9% | 37.3% | 49.3% | |
| 205.3% | 128.1% | 171.1% | 51.3% | 18.2% | 0.0% | 34.8% | 48.6% | 148.6% | 323.3% | |