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 | 1,330.6 | 1,397.5 | 1,585.9 | 1,514.1 | 1,172.7 | 2,622.0 | 3,427.9 | 3,087.0 | 3,024.0 | 3,373.0 |
| Growth | +5.0% | +13.5% | −4.5% | −22.5% | +123.6% | +30.7% | −9.9% | −2.0% | +11.5% | |
| Operating income | 181.1 | 155.2 | 143.6 | 125.7 | 81.1 | 64.4 | 4.0 | 122.5 | 112.2 | 188.8 |
| Net income | 91.7 | 45.4 | 91.7 | 62.0 | 28.8 | −18.5 | −29.6 | 67.8 | 65.7 | 112.5 |
| Growth | −50.5% | +102.0% | −32.4% | −53.5% | −164.2% | −3.1% | +71.2% | |||
| EPS, diluted | 5.09 | 2.63 | 5.43 | 3.83 | 1.81 | −1.17 | −1.86 | 4.21 | 4.02 | 6.77 |
| Growth | −48.3% | +106.5% | −29.5% | −52.7% | −164.6% | −4.5% | +68.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.6% | 11.1% | 9.1% | 8.3% | 6.9% | 2.5% | 0.1% | 4.0% | 3.7% | 5.6% |
| Net margin | 6.9% | 3.2% | 5.8% | 4.1% | 2.5% | −0.7% | −0.9% | 2.2% | 2.2% | 3.3% |
| Free cash flow margin | 6.7% | 4.7% | 4.8% | 11.4% | 13.2% | 0.8% | −6.0% | 2.2% | −0.5% | −0.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 165.6 | 141.5 | 150.2 | 232.3 | 206.9 | 79.4 | −63.1 | 211.9 | 167.1 | 111.4 |
| Capital expenditure | −76.1 | −75.5 | −74.1 | −60.2 | −51.9 | −58.0 | −142.5 | −143.2 | −180.8 | −136.9 |
| Free cash flow | 89.5 | 66.0 | 76.1 | 172.1 | 155.0 | 21.4 | −205.6 | 68.7 | −13.7 | −25.5 |
| Growth | −26.3% | +15.3% | +126.1% | −9.9% | −86.2% | −1,060.7% | −119.9% | |||
| Buybacks | −33.3 | −79.5 | −60.7 | −44.2 | −12.5 | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −32.4 | −35.0 | −37.7 | −39.4 | −43.4 | −46.7 | −50.1 | −50.4 | −50.7 | −51.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 55.2 | 51.1 | 125.6 | 264.3 | 780.3 | 303.2 | 57.4 | 82.4 | 18.4 | 7.0 |
| Total debt | 368.7 | 369.6 | 370.4 | 492.6 | 838.1 | 1,036.3 | 1,038.1 | 1,039.8 | 1,041.6 | 1,059.6 |
| Net cash (debt) | −313.5 | −318.5 | −244.8 | −228.3 | −57.8 | −733.1 | −980.7 | −957.4 | −1,023.2 | −1,052.6 |
| Shareholders’ equity | 804.7 | 746.3 | 740.4 | 733.9 | 732.4 | 692.5 | 631.2 | 708.4 | 743.1 | 826.1 |
| Debt to equity | 0.46 | 0.50 | 0.50 | 0.67 | 1.14 | 1.50 | 1.64 | 1.47 | 1.40 | 1.28 |
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 | ||||||||||
| 55.2 | 51.1 | 125.6 | 264.3 | 780.3 | 303.2 | 57.4 | 82.4 | 18.4 | 7.0 | |
| 137.7 | 165.0 | 179.8 | 167.1 | 112.8 | 332.7 | 297.2 | 325.2 | 319.7 | 395.2 | |
| 201.6 | 207.9 | 215.1 | 177.6 | 152.0 | 404.6 | 525.4 | 550.7 | 601.9 | 725.2 | |
| 530.9 | 571.4 | 611.8 | 622.0 | 627.2 | 955.2 | 1,013.2 | 1,052.1 | 1,161.2 | 1,145.2 | |
| 37.2 | 18.8 | 44.0 | 18.8 | 18.8 | 39.3 | 18.8 | 18.8 | 18.8 | 18.8 | |
| 1,443.5 | 1,385.2 | 1,419.3 | 1,526.2 | 1,864.7 | 2,422.4 | 2,288.8 | 2,267.4 | 2,409.9 | 2,564.8 | |
| Growth | −4.0% | +2.5% | +7.5% | +22.2% | +29.9% | −5.5% | −0.9% | +6.3% | +6.4% | |
| Liabilities | ||||||||||
| 368.7 | 369.6 | 370.4 | 492.6 | 838.1 | 1,036.3 | 1,038.1 | 1,039.8 | 1,041.6 | 1,059.6 | |
| calc | 368.7 | 369.6 | 370.4 | 492.6 | 838.1 | 1,036.3 | 1,038.1 | 1,039.8 | 1,041.6 | 1,059.6 |
| 638.8 | 638.9 | 678.9 | 792.3 | 1,132.3 | 1,729.9 | 1,657.6 | 1,615.2 | 1,666.8 | 1,738.7 | |
| Equity | ||||||||||
| 75.2 | 85.5 | 150.2 | 172.8 | 158.2 | 93.0 | 13.3 | 66.3 | 81.3 | 142.5 | |
| 804.7 | 746.3 | 740.4 | 733.9 | 732.4 | 692.5 | 631.2 | 708.4 | 743.1 | 826.1 | |
| Growth | −7.3% | −0.8% | −0.9% | −0.2% | −5.4% | −8.9% | +12.2% | +4.9% | +11.2% | |
| Per share and net cash | ||||||||||
| calc | −313.5 | −318.5 | −244.8 | −228.3 | −57.8 | −733.1 | −980.7 | −957.4 | −1,023.2 | −1,052.6 |
| 17.7 | 16.8 | 16.2 | 15.9 | 15.8 | 15.9 | 15.9 | 16.0 | 16.1 | 16.2 | |
| calc | 45.59 | 44.49 | 45.61 | 46.25 | 46.32 | 43.65 | 39.60 | 44.23 | 46.17 | 50.96 |
Lines marked calc are worked out here from filed figures; point at one for how.