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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,927.7 | 1,956.6 | 2,172.8 | 2,324.3 | 2,515.9 | 2,606.6 | 2,939.7 | 3,044.5 | 3,099.8 | 3,032.5 |
| Growth | +1.5% | +11.0% | +7.0% | +8.2% | +3.6% | +12.8% | +3.6% | +1.8% | −2.2% | |
| Operating income | 138.1 | 242.9 | 283.1 | 283.5 | 359.2 | 342.7 | 375.4 | 340.4 | 387.0 | 325.4 |
| Net income | 36.4 | 136.5 | 171.2 | 154.0 | 225.2 | 181.0 | 249.8 | 192.7 | 227.1 | 136.7 |
| Growth | +275.0% | +25.4% | −10.0% | +46.2% | −19.6% | +38.0% | −22.9% | +17.9% | −39.8% | |
| EPS, diluted | 0.20 | 0.74 | 0.97 | 0.78 | 1.14 | 1.02 | 1.43 | 1.13 | 1.40 | 0.91 |
| Growth | +270.0% | +31.1% | −19.6% | +46.2% | −10.5% | +40.2% | −21.0% | +23.9% | −35.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 29.6% | 30.6% | 30.1% | 30.0% | 30.3% | 28.6% | 27.7% | 28.2% | 29.6% | 27.1% |
| Operating margin | 7.2% | 12.4% | 13.0% | 12.2% | 14.3% | 13.1% | 12.8% | 11.2% | 12.5% | 10.7% |
| Net margin | 1.9% | 7.0% | 7.9% | 6.6% | 9.0% | 6.9% | 8.5% | 6.3% | 7.3% | 4.5% |
| Free cash flow margin | 12.7% | 7.7% | 12.9% | 11.5% | 15.8% | 8.7% | 7.6% | 11.4% | 11.5% | 8.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 282.1 | 193.8 | 321.3 | 315.4 | 457.0 | 306.3 | 303.8 | 430.8 | 435.4 | 330.7 |
| Capital expenditure | −38.0 | −42.6 | −41.6 | −47.3 | −58.7 | −79.2 | −79.1 | −82.4 | −80.3 | −78.5 |
| Free cash flow | 244.1 | 151.2 | 279.7 | 268.1 | 398.3 | 227.1 | 224.7 | 348.4 | 355.1 | 252.2 |
| Growth | −38.1% | +85.0% | −4.1% | +48.6% | −43.0% | −1.1% | +55.1% | +1.9% | −29.0% | |
| Buybacks | 0.0 | −177.6 | 0.0 | 0.0 | −608.6 | −77.6 | −26.8 | −170.9 | −118.7 | −195.6 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −89.2 | −91.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 325.3 | 219.0 | 327.5 | 826.0 | 393.1 | 254.0 | 369.4 | n/a | n/a | n/a |
| Total debt | 1,451.8 | 1,398.4 | 1,764.3 | 1,875.3 | 1,758.8 | 2,227.4 | 2,164.9 | 2,135.1 | 2,177.4 | 2,291.2 |
| Net cash (debt) | −1,126.5 | −1,179.4 | −1,436.8 | −1,049.3 | −1,365.7 | −1,973.4 | −1,795.5 | n/a | n/a | n/a |
| Shareholders’ equity | 1,902.5 | 1,852.6 | 2,059.9 | 2,557.9 | 2,126.1 | 2,299.0 | 2,606.2 | 2,591.9 | 2,662.5 | 2,496.8 |
| Debt to equity | 0.76 | 0.75 | 0.86 | 0.73 | 0.83 | 0.97 | 0.83 | 0.82 | 0.82 | 0.92 |
In millions of EUR, 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 | ||||||||||
| 325.3 | 219.0 | 327.5 | 826.0 | 393.1 | 254.0 | 369.4 | n/a | n/a | n/a | |
| 135.7 | 147.1 | 173.9 | 206.7 | 185.0 | 234.6 | 261.7 | 263.4 | 334.6 | 350.8 | |
| 325.0 | 306.9 | 342.5 | 323.2 | 344.3 | 410.6 | 457.1 | 446.4 | 441.5 | 440.6 | |
| 298.2 | 295.4 | 348.8 | 350.0 | 373.2 | 489.2 | 493.9 | 501.6 | 518.6 | 527.7 | |
| 1,745.6 | 1,745.6 | 1,861.0 | 1,862.9 | 1,902.5 | 2,099.4 | 2,101.6 | 2,105.0 | 2,106.1 | 2,104.7 | |
| 4,709.5 | 4,601.7 | 5,340.8 | 5,904.5 | 5,580.6 | 6,170.8 | 6,326.1 | 6,416.7 | 6,431.6 | 6,335.0 | |
| Growth | −2.3% | +16.1% | +10.6% | −5.5% | +10.6% | +2.5% | +1.4% | +0.2% | −1.5% | |
| Liabilities | ||||||||||
| 0.0 | 3.3 | 21.4 | 27.7 | 22.5 | 29.1 | 22.6 | 21.4 | 26.0 | 32.6 | |
| 1,451.8 | 1,395.1 | 1,742.9 | 1,847.6 | 1,736.3 | 2,198.3 | 2,142.3 | 2,113.7 | 2,151.4 | 2,258.6 | |
| calc | 1,451.8 | 1,398.4 | 1,764.3 | 1,875.3 | 1,758.8 | 2,227.4 | 2,164.9 | 2,135.1 | 2,177.4 | 2,291.2 |
| 2,807.0 | 2,749.1 | 3,281.7 | 3,347.8 | 3,454.5 | 3,871.8 | 3,719.9 | 3,824.8 | 3,769.1 | 3,838.2 | |
| Equity | ||||||||||
| −485.0 | −347.6 | −167.9 | −11.8 | 191.6 | 387.4 | 886.6 | 1,058.0 | 1,199.5 | 1,256.1 | |
| 1,902.5 | 1,852.6 | 2,059.9 | 2,557.9 | 2,126.1 | 2,299.0 | 2,606.2 | 2,591.9 | 2,662.5 | 2,496.8 | |
| Growth | −2.6% | +11.2% | +24.2% | −16.9% | +8.1% | +13.4% | −0.5% | +2.7% | −6.2% | |
| Per share and net cash | ||||||||||
| calc | −1,126.5 | −1,179.4 | −1,436.8 | −1,049.3 | −1,365.7 | −1,973.4 | −1,795.5 | n/a | n/a | n/a |
| n/a | 165.3 | 175.7 | 196.0 | 172.2 | 173.6 | 172.6 | 163.2 | 156.1 | 142.4 | |
| calc | n/a | 11.21 | 11.72 | 13.05 | 12.35 | 13.25 | 15.10 | 15.88 | 17.06 | 17.53 |
Lines marked calc are worked out here from filed figures; point at one for how. Shown in EUR as filed; the screener converts to dollars.