Closing prices at the end of each trading day, from 13 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 | 1,638.0 | 1,675.7 | 1,807.6 | 1,791.0 | 1,594.8 | 1,858.3 | 2,125.5 | 2,169.9 | 2,118.5 | 2,072.6 |
| Growth | +2.3% | +7.9% | −0.9% | −11.0% | +16.5% | +14.4% | +2.1% | −2.4% | −2.2% | |
| Operating income | 223.9 | 244.4 | 255.9 | 208.7 | 187.9 | 235.7 | 214.8 | 171.8 | 286.5 | 47.4 |
| Net income | 133.4 | 195.1 | 169.0 | 132.7 | 112.4 | 164.4 | 122.2 | 84.1 | 167.1 | −18.4 |
| Growth | +46.3% | −13.4% | −21.5% | −15.3% | +46.3% | −25.7% | −31.2% | +98.7% | −111.0% | |
| EPS, diluted | 3.79 | 5.48 | 4.75 | 3.78 | 3.29 | 4.86 | 3.73 | 2.58 | 5.17 | −0.59 |
| Growth | +44.6% | −13.3% | −20.4% | −13.0% | +47.7% | −23.3% | −30.8% | +100.4% | −111.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.1% | 27.9% | 25.5% | 24.6% | 25.4% | 24.0% | 21.9% | 23.4% | 25.9% | 25.0% |
| Operating margin | 13.7% | 14.6% | 14.2% | 11.7% | 11.8% | 12.7% | 10.1% | 7.9% | 13.5% | 2.3% |
| Net margin | 8.1% | 11.6% | 9.3% | 7.4% | 7.0% | 8.8% | 5.7% | 3.9% | 7.9% | −0.9% |
| Free cash flow margin | 9.9% | 7.8% | 7.1% | 9.7% | 10.9% | 7.9% | 1.1% | 6.5% | 6.9% | 4.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 225.1 | 207.6 | 203.6 | 238.3 | 240.6 | 232.4 | 105.7 | 233.6 | 236.4 | 193.7 |
| Capital expenditure | −62.4 | −76.7 | −75.9 | −65.0 | −66.8 | −86.0 | −82.3 | −93.5 | −89.5 | −107.1 |
| Free cash flow | 162.7 | 130.9 | 127.7 | 173.3 | 173.8 | 146.4 | 23.4 | 140.1 | 146.9 | 86.6 |
| Growth | −19.5% | −2.4% | +35.7% | +0.3% | −15.8% | −84.0% | +498.7% | +4.9% | −41.0% | |
| Buybacks | −2.6 | −0.7 | −21.7 | −41.0 | −40.7 | −74.7 | −56.0 | −14.2 | −63.6 | −58.5 |
| Dividends paid | −7.0 | −7.0 | −7.1 | −7.0 | −6.8 | −6.8 | −6.5 | −8.1 | −13.2 | −14.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 188.5 | 212.2 | 208.8 | 241.6 | 367.7 | 299.5 | 247.2 | 317.2 | 333.1 | 329.0 |
| Total debt | 1,076.7 | 963.6 | 911.1 | 826.4 | 934.2 | 937.0 | 942.6 | 929.1 | 966.1 | 961.3 |
| Net cash (debt) | −888.2 | −751.4 | −702.3 | −584.8 | −566.5 | −637.5 | −695.4 | −611.9 | −633.0 | −632.3 |
| Shareholders’ equity | 1,006.5 | 1,251.7 | 1,353.5 | 1,402.7 | 1,460.8 | 1,539.3 | 1,579.5 | 1,652.0 | 1,747.0 | 1,713.4 |
| Debt to equity | 1.07 | 0.77 | 0.67 | 0.59 | 0.64 | 0.61 | 0.60 | 0.56 | 0.55 | 0.56 |
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 | ||||||||||
| 188.5 | 212.2 | 208.8 | 241.6 | 367.7 | 299.5 | 247.2 | 317.2 | 333.1 | 329.0 | |
| 341.3 | 383.0 | 387.3 | 376.2 | 369.0 | 367.8 | 404.0 | 399.1 | 385.2 | 400.1 | |
| 186.9 | 219.3 | 239.2 | 253.3 | 248.2 | 297.7 | 348.8 | 325.4 | 342.1 | 350.2 | |
| 1,051.8 | 1,061.3 | 1,102.9 | 1,052.8 | 1,039.6 | 1,049.1 | 1,050.4 | 986.8 | 989.7 | 1,025.0 | |
| 778.7 | 779.3 | 812.4 | 807.4 | 808.5 | 907.5 | 914.8 | 913.6 | 913.8 | 915.9 | |
| 2,863.4 | 2,970.4 | 3,087.1 | 3,112.6 | 3,209.4 | 3,374.2 | 3,401.6 | 3,346.6 | 3,393.9 | 3,469.0 | |
| Growth | +3.7% | +3.9% | +0.8% | +3.1% | +5.1% | +0.8% | −1.6% | +1.4% | +2.2% | |
| Liabilities | ||||||||||
| 6.8 | 3.8 | 3.3 | 2.1 | 1.0 | 0.8 | 14.5 | 18.0 | 6.5 | 6.3 | |
| 1,069.9 | 959.8 | 907.8 | 824.3 | 933.2 | 936.2 | 928.1 | 911.1 | 959.6 | 955.0 | |
| calc | 1,076.7 | 963.6 | 911.1 | 826.4 | 934.2 | 937.0 | 942.6 | 929.1 | 966.1 | 961.3 |
| 1,832.5 | 1,691.3 | 1,701.8 | 1,678.0 | 1,710.7 | 1,794.7 | 1,788.4 | 1,659.9 | 1,610.7 | 1,719.3 | |
| Equity | ||||||||||
| 1,419.1 | 1,607.2 | 1,769.1 | 1,905.7 | 2,011.3 | 2,168.9 | 2,284.6 | 2,360.6 | 2,514.5 | 2,481.9 | |
| 1,006.5 | 1,251.7 | 1,353.5 | 1,402.7 | 1,460.8 | 1,539.3 | 1,579.5 | 1,652.0 | 1,747.0 | 1,713.4 | |
| Growth | +24.4% | +8.1% | +3.6% | +4.1% | +5.4% | +2.6% | +4.6% | +5.8% | −1.9% | |
| Per share and net cash | ||||||||||
| calc | −888.2 | −751.4 | −702.3 | −584.8 | −566.5 | −637.5 | −695.4 | −611.9 | −633.0 | −632.3 |
| 35.0 | 35.4 | 35.2 | 34.5 | 33.9 | 33.2 | 32.5 | 32.4 | 31.9 | 31.0 | |
| calc | 28.78 | 35.38 | 38.46 | 40.61 | 43.11 | 46.40 | 48.61 | 50.98 | 54.77 | 55.21 |
Lines marked calc are worked out here from filed figures; point at one for how.