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 | 1,364.3 | 1,729.0 | 1,661.9 | 1,731.1 | 1,638.8 | 1,939.4 | 1,930.2 | 1,666.5 | 1,887.1 | 1,859.4 |
| Growth | +26.7% | −3.9% | +4.2% | −5.3% | +18.3% | −0.5% | −13.7% | +13.2% | −1.5% | |
| Operating income | 92.9 | 347.8 | 330.1 | 145.8 | 116.2 | 187.1 | 159.6 | −56.0 | 122.9 | −36.5 |
| Net income | 43.3 | 354.5 | 205.0 | 87.1 | 63.9 | 112.9 | 104.5 | −49.1 | 86.2 | −110.9 |
| Growth | +718.7% | −42.2% | −57.5% | −26.6% | +76.7% | −7.4% | −147.0% | −228.7% | ||
| EPS, diluted | n/a | n/a | n/a | 0.75 | 0.55 | 0.98 | 0.90 | −0.43 | 0.75 | −0.96 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 19.4% | 32.9% | 33.8% | 22.3% | 21.4% | 23.0% | 20.3% | 9.9% | 19.0% | 11.5% |
| Operating margin | 6.8% | 20.1% | 19.9% | 8.4% | 7.1% | 9.6% | 8.3% | −3.4% | 6.5% | −2.0% |
| Net margin | 3.2% | 20.5% | 12.3% | 5.0% | 3.9% | 5.8% | 5.4% | −2.9% | 4.6% | −6.0% |
| Free cash flow margin | 2.7% | 12.2% | 8.0% | 6.1% | 2.4% | 7.6% | 1.0% | −2.5% | 2.3% | −2.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 89.6 | 276.1 | 188.5 | 160.3 | 102.5 | 206.5 | 81.7 | 5.5 | 72.5 | 2.5 |
| Capital expenditure | −53.0 | −64.3 | −56.3 | −55.1 | −62.8 | −58.6 | −63.2 | −47.4 | −29.5 | −42.9 |
| Free cash flow | 36.6 | 211.8 | 132.2 | 105.2 | 39.7 | 147.9 | 18.5 | −41.9 | 43.0 | −40.4 |
| Growth | +478.7% | −37.6% | −20.4% | −62.3% | +272.5% | −87.5% | −326.5% | −194.0% | ||
| Buybacks | n/a | n/a | n/a | −3.0 | −1.0 | −0.2 | −2.3 | −2.9 | n/a | n/a |
| Dividends paid | −69.5 | −69.5 | −78.8 | −83.4 | −83.2 | −83.2 | −87.8 | −87.5 | −55.2 | −23.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 50.7 | 322.0 | 373.3 | 390.8 | 355.3 | 406.0 | 327.8 | 194.7 | 106.7 | 33.2 |
| Total debt | n/a | 474.5 | 456.6 | 445.5 | 487.4 | 451.2 | 425.2 | 440.9 | 507.4 | 557.4 |
| Net cash (debt) | n/a | −152.5 | −83.3 | −54.7 | −132.1 | −45.2 | −97.4 | −246.2 | −400.7 | −524.2 |
| Shareholders’ equity | 395.0 | 754.3 | 839.8 | 816.1 | 796.5 | 870.2 | 957.2 | 808.3 | 817.0 | 751.1 |
| Debt to equity | n/a | 0.63 | 0.54 | 0.55 | 0.61 | 0.52 | 0.44 | 0.55 | 0.62 | 0.74 |
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 | ||||||||||
| 19.4% | 32.9% | 33.8% | 22.3% | 21.4% | 23.0% | 20.3% | 9.9% | 19.0% | 11.5% | |
| 6.8% | 20.1% | 19.9% | 8.4% | 7.1% | 9.6% | 8.3% | −3.4% | 6.5% | −2.0% | |
| 4.5% | 17.7% | 17.7% | 7.0% | 4.9% | 7.9% | 6.9% | −4.4% | 7.9% | −5.2% | |
| 3.2% | 20.5% | 12.3% | 5.0% | 3.9% | 5.8% | 5.4% | −2.9% | 4.6% | −6.0% | |
| 2.7% | 12.2% | 8.0% | 6.1% | 2.4% | 7.6% | 1.0% | −2.5% | 2.3% | −2.2% | |
| Spending | ||||||||||
| 1.0% | 1.0% | 1.0% | 1.0% | 1.0% | 0.9% | 0.8% | 1.1% | 0.7% | 0.9% | |
| 12.4% | 11.6% | 13.7% | 13.2% | 13.3% | 12.8% | 12.0% | 12.7% | 12.0% | 13.2% | |
| 3.9% | 3.7% | 3.4% | 3.2% | 3.8% | 3.0% | 3.3% | 2.8% | 1.6% | 2.3% | |
| 29.2% | −16.0% | 30.2% | 28.1% | 20.1% | 26.4% | 22.0% | n/a | 42.4% | n/a | |
| Returns | ||||||||||
| 11.0% | 47.0% | 24.4% | 10.7% | 8.0% | 13.0% | 10.9% | −6.1% | 10.6% | −14.8% | |
| 3.7% | 19.4% | 10.8% | 4.4% | 3.1% | 5.6% | 5.4% | −2.7% | 4.5% | −6.1% | |
| Balance and payout | ||||||||||
| n/a | 0.63 | 0.54 | 0.55 | 0.61 | 0.52 | 0.44 | 0.55 | 0.62 | 0.74 | |
| 160.5% | 19.6% | 38.4% | 95.8% | 130.2% | 73.7% | 84.0% | n/a | 64.0% | n/a | |
| 189.9% | 32.8% | 59.6% | 82.1% | 212.1% | 56.4% | 487.0% | n/a | 128.4% | n/a | |