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 | 2,569.7 | 2,885.2 | 3,179.1 | 3,291.8 | 2,812.1 | 3,075.7 | 3,548.3 | 4,118.3 | 4,308.2 | 3,769.3 |
| Growth | +12.3% | +10.2% | +3.5% | −14.6% | +9.4% | +15.4% | +16.1% | +4.6% | −12.5% | |
| Operating income | 32.9 | 74.1 | 38.8 | 53.9 | 49.9 | −152.3 | −39.1 | 208.7 | 244.8 | −22.1 |
| Net income | 42.8 | 48.6 | 34.7 | 35.8 | 37.1 | −173.0 | −74.1 | 125.9 | 142.3 | −60.1 |
| Growth | +13.6% | −28.6% | +3.2% | +3.6% | −566.3% | +13.0% | −142.2% | |||
| EPS, diluted | 2.61 | 2.94 | 2.09 | 2.14 | 2.21 | −10.29 | −4.38 | 7.24 | 8.04 | −3.40 |
| Growth | +12.6% | −28.9% | +2.4% | +3.3% | −565.6% | +11.0% | −142.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.6% | 17.4% | 15.6% | 16.5% | 16.5% | 11.8% | 12.2% | 19.1% | 20.8% | 16.8% |
| Operating margin | 1.3% | 2.6% | 1.2% | 1.6% | 1.8% | −5.0% | −1.1% | 5.1% | 5.7% | −0.6% |
| Net margin | 1.7% | 1.7% | 1.1% | 1.1% | 1.3% | −5.6% | −2.1% | 3.1% | 3.3% | −1.6% |
| Free cash flow margin | −3.6% | 4.3% | 0.9% | 0.8% | 4.1% | −9.7% | 0.3% | 2.8% | 2.9% | 0.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | −48.9 | 164.7 | 67.6 | 76.7 | 166.9 | −253.5 | 40.6 | 150.7 | 170.7 | 86.1 |
| Capital expenditure | −42.7 | −41.0 | −38.8 | −49.7 | −51.7 | −44.3 | −28.8 | −35.4 | −47.8 | −62.5 |
| Free cash flow | −91.6 | 123.7 | 28.8 | 27.0 | 115.2 | −297.8 | 11.8 | 115.3 | 122.9 | 23.6 |
| Growth | −76.7% | −6.3% | +326.7% | −358.5% | +877.1% | +6.6% | −80.8% | |||
| Buybacks | 0.0 | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | 14.0 | 4.5 |
| Dividends paid | −19.2 | −19.8 | −20.4 | −21.0 | −21.3 | −21.6 | −21.8 | −22.3 | −24.0 | −25.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 43.2 | 220.1 | 83.7 | 64.6 | 151.4 | 65.5 | 59.0 | 78.8 | 96.6 | 123.2 |
| Total debt | 132.2 | 284.6 | 288.2 | 279.3 | 288.5 | 261.7 | 267.0 | 241.3 | 241.9 | 473.4 |
| Net cash (debt) | −89.0 | −64.5 | −204.5 | −214.7 | −137.1 | −196.2 | −208.0 | −162.5 | −145.3 | −350.2 |
| Shareholders’ equity | 463.8 | 565.5 | 527.4 | 544.3 | 616.9 | 357.1 | 204.4 | 389.9 | 475.1 | 472.0 |
| Debt to equity | 0.29 | 0.50 | 0.55 | 0.51 | 0.47 | 0.73 | 1.31 | 0.62 | 0.51 | 1.00 |
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 | ||||||||||
| 43.2 | 220.1 | 83.7 | 64.6 | 151.4 | 65.5 | 59.0 | 78.8 | 96.6 | 123.2 | |
| 375.3 | 453.0 | 465.5 | 468.3 | 412.1 | 457.4 | 523.6 | 497.5 | 488.4 | 489.6 | |
| 352.2 | 411.9 | 533.6 | 559.9 | 509.4 | 781.0 | 799.5 | 815.7 | 754.3 | 634.3 | |
| 255.1 | 265.4 | 296.2 | 308.5 | 340.4 | 330.5 | 310.0 | 313.9 | 306.7 | 329.0 | |
| 50.7 | 59.1 | 108.3 | 106.7 | 114.7 | 56.5 | 51.3 | 53.3 | 54.6 | 55.7 | |
| 1,287.1 | 1,647.9 | 1,742.1 | 1,847.2 | 1,859.5 | 1,970.1 | 2,026.2 | 2,079.1 | 2,029.2 | 2,020.6 | |
| Growth | +28.0% | +5.7% | +6.0% | +0.7% | +5.9% | +2.8% | +2.6% | −2.4% | −0.4% | |
| Liabilities | ||||||||||
| 50.0 | 68.4 | 78.1 | 74.6 | 82.4 | n/a | n/a | n/a | n/a | n/a | |
| 82.2 | 216.2 | 210.1 | 204.7 | 206.1 | 261.7 | 267.0 | 241.3 | 241.9 | 473.4 | |
| calc | 132.2 | 284.6 | 288.2 | 279.3 | 288.5 | 261.7 | 267.0 | 241.3 | 241.9 | 473.4 |
| 816.7 | 1,075.5 | 1,182.6 | 1,270.2 | 1,208.4 | 1,587.2 | 1,801.1 | 1,672.3 | 1,535.1 | 1,528.2 | |
| Equity | ||||||||||
| 360.3 | 389.1 | 407.3 | 427.4 | 443.2 | 248.6 | 152.7 | 256.3 | 374.6 | 289.1 | |
| 463.8 | 565.5 | 527.4 | 544.3 | 616.9 | 357.1 | 204.4 | 389.9 | 475.1 | 472.0 | |
| Growth | +21.9% | −6.7% | +3.2% | +13.3% | −42.1% | −42.8% | +90.8% | +21.9% | −0.7% | |
| Per share and net cash | ||||||||||
| calc | −89.0 | −64.5 | −204.5 | −214.7 | −137.1 | −196.2 | −208.0 | −162.5 | −145.3 | −350.2 |
Lines marked calc are worked out here from filed figures; point at one for how.