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 | 1,416.2 | 1,475.5 | 1,562.7 | 1,637.0 | 1,669.1 | 1,678.6 | 1,980.5 | 2,154.2 | 2,092.1 | 1,879.3 |
| Growth | +4.2% | +5.9% | +4.8% | +2.0% | +0.6% | +18.0% | +8.8% | −2.9% | −10.2% | |
| Operating income | 93.4 | 123.6 | 84.4 | 125.0 | 156.7 | 156.5 | 137.7 | 195.2 | 148.2 | 167.8 |
| Net income | 29.3 | 29.1 | 23.4 | 66.6 | 122.0 | 85.2 | 63.4 | 89.2 | 52.4 | 56.0 |
| Growth | −0.7% | −19.6% | +184.6% | +83.2% | −30.2% | −25.6% | +40.7% | −41.3% | +6.9% | |
| EPS, diluted | 1.39 | 1.32 | 1.10 | 3.16 | 5.71 | 3.88 | 2.98 | 4.14 | 2.46 | 2.74 |
| Growth | −5.0% | −16.7% | +187.3% | +80.7% | −32.0% | −23.2% | +38.9% | −40.6% | +11.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.6% | 8.4% | 5.4% | 7.6% | 9.4% | 9.3% | 7.0% | 9.1% | 7.1% | 8.9% |
| Net margin | 2.1% | 2.0% | 1.5% | 4.1% | 7.3% | 5.1% | 3.2% | 4.1% | 2.5% | 3.0% |
| Free cash flow margin | 4.9% | 2.3% | −2.0% | 4.8% | 3.4% | −1.3% | −0.2% | 1.2% | 2.0% | 3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 119.5 | 101.8 | 78.3 | 115.3 | 127.1 | 103.0 | 102.3 | 146.1 | 119.4 | 122.5 |
| Capital expenditure | −49.9 | −67.5 | −109.7 | −37.2 | −69.8 | −125.0 | −105.3 | −120.5 | −77.4 | −55.0 |
| Free cash flow | 69.6 | 34.3 | −31.4 | 78.1 | 57.3 | −22.0 | −3.0 | 25.6 | 42.0 | 67.5 |
| Growth | −50.7% | −191.5% | −26.6% | −138.4% | +64.1% | +60.7% | ||||
| Buybacks | −0.3 | −5.2 | −31.8 | −0.9 | −1.6 | −11.5 | −23.6 | −20.1 | −50.8 | −38.2 |
| Dividends paid | 0.0 | 0.0 | 0.0 | n/a | 0.0 | 0.0 | −4.2 | −5.0 | −5.9 | −6.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.8 | 50.9 | 37.4 | 32.3 | 38.5 | 45.5 | 33.3 | 66.5 | 43.9 | 38.0 |
| Total debt | 662.4 | 677.0 | 990.4 | 901.2 | 775.9 | 783.5 | 817.7 | 840.4 | 930.8 | 919.2 |
| Net cash (debt) | −641.6 | −626.1 | −953.0 | −868.9 | −737.4 | −738.0 | −784.4 | −773.9 | −886.9 | −881.2 |
| Shareholders’ equity | 30.4 | 99.9 | 56.2 | 147.3 | 341.7 | 406.6 | 399.4 | 498.9 | 488.7 | 574.0 |
| Debt to equity | 21.79 | 6.78 | 17.62 | 6.12 | 2.27 | 1.93 | 2.05 | 1.68 | 1.90 | 1.60 |
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 | ||||||||||
| 6.6% | 8.4% | 5.4% | 7.6% | 9.4% | 9.3% | 7.0% | 9.1% | 7.1% | 8.9% | |
| 2.7% | 4.1% | 2.0% | 3.9% | 6.6% | 7.1% | 4.8% | 5.8% | 3.3% | 4.3% | |
| 2.1% | 2.0% | 1.5% | 4.1% | 7.3% | 5.1% | 3.2% | 4.1% | 2.5% | 3.0% | |
| 4.9% | 2.3% | −2.0% | 4.8% | 3.4% | −1.3% | −0.2% | 1.2% | 2.0% | 3.6% | |
| Spending | ||||||||||
| 0.5% | 0.6% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 8.9% | 9.0% | 10.1% | 9.1% | 8.6% | 8.9% | 7.7% | 8.1% | 8.6% | 8.2% | |
| 3.5% | 4.6% | 7.0% | 2.3% | 4.2% | 7.4% | 5.3% | 5.6% | 3.7% | 2.9% | |
| 29.6% | 48.1% | 82.4% | 0.0% | 19.1% | 28.8% | 33.1% | 27.9% | 29.9% | 31.0% | |
| Returns | ||||||||||
| 96.4% | 29.1% | 41.6% | 45.2% | 35.7% | 21.0% | 15.9% | 17.9% | 10.7% | 9.8% | |
| 2.7% | 2.4% | 1.6% | 4.3% | 7.6% | 5.1% | 3.7% | 4.9% | 2.8% | 3.0% | |
| Balance and payout | ||||||||||
| 21.79 | 6.78 | 17.62 | 6.12 | 2.27 | 1.93 | 2.05 | 1.68 | 1.90 | 1.60 | |
| 96.8% | 91.2% | 95.5% | 89.9% | 78.4% | 75.3% | 76.5% | 72.6% | 74.1% | 69.6% | |
| 0.0% | 0.0% | 0.0% | n/a | 0.0% | 0.0% | 6.6% | 5.6% | 11.3% | 11.4% | |
| 0.4% | 15.2% | n/a | 1.2% | 2.8% | n/a | n/a | 98.0% | 135.0% | 66.1% | |