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 | 1,638.0 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 225.1 | 207.6 | 203.6 | 238.3 | 240.6 | 232.4 | 105.7 | 233.6 | 236.4 | 193.7 | |
| Growth | −7.8% | −1.9% | +17.0% | +1.0% | −3.4% | −54.5% | +121.0% | +1.2% | −18.1% | |
| 91.9 | 91.0 | 94.3 | 98.4 | n/a | n/a | n/a | n/a | n/a | n/a | |
| Investment | ||||||||||
| −62.4 | −76.7 | −75.9 | −65.0 | −66.8 | −86.0 | −82.3 | −93.5 | −89.5 | −107.1 | |
| calc | 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% | |
| calc | 4.62 | 3.68 | 3.59 | 4.94 | 5.08 | 4.33 | 0.71 | 4.30 | 4.55 | 2.76 |
| −61.6 | −77.5 | −200.0 | −62.0 | −78.7 | −278.6 | −101.6 | −91.7 | −94.5 | −122.8 | |
| Financing | ||||||||||
| −194.8 | −118.2 | 4.2 | −143.3 | −43.0 | 5.6 | −34.1 | −71.7 | −110.4 | −89.3 | |
| −7.0 | −7.0 | −7.1 | −7.0 | −6.8 | −6.8 | −6.5 | −8.1 | −13.2 | −14.2 | |
| −2.6 | −0.7 | −21.7 | −41.0 | −40.7 | −74.7 | −56.0 | −14.2 | −63.6 | −58.5 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.