Closing prices at the end of each trading day, from 11 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 | 662.6 | 692.8 | 719.3 | 746.0 | 705.3 | 663.1 | 734.2 | 829.4 | 879.7 | 989.5 |
| Growth | +4.6% | +3.8% | +3.7% | −5.5% | −6.0% | +10.7% | +13.0% | +6.1% | +12.5% | |
| Operating income | 201.9 | 205.0 | 185.1 | 193.8 | 214.0 | 169.4 | 152.8 | 166.6 | 172.5 | 169.2 |
| Net income | 88.7 | 132.4 | 98.0 | 88.1 | 85.5 | 62.1 | 65.8 | 124.4 | 123.7 | 123.9 |
| Growth | +49.3% | −26.0% | −10.1% | −3.0% | −27.3% | +6.0% | +88.9% | −0.5% | +0.1% | |
| EPS, diluted | 1.77 | 2.61 | 1.92 | 1.72 | 1.65 | 1.10 | 1.17 | 2.08 | 2.04 | 2.02 |
| Growth | +47.5% | −26.4% | −10.4% | −4.1% | −33.3% | +6.4% | +77.8% | −1.9% | −1.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 40.9% | 38.7% | 37.6% | 36.1% | 39.2% | 39.9% | 36.6% | 31.8% | 31.0% | 27.6% |
| Operating margin | 30.5% | 29.6% | 25.7% | 26.0% | 30.3% | 25.5% | 20.8% | 20.1% | 19.6% | 17.1% |
| Net margin | 13.4% | 19.1% | 13.6% | 11.8% | 12.1% | 9.4% | 9.0% | 15.0% | 14.1% | 12.5% |
| Free cash flow margin | 1.1% | −2.0% | −15.7% | −5.8% | −7.9% | −24.2% | −38.5% | −37.3% | −8.7% | −28.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 159.3 | 245.6 | 145.8 | 236.5 | 265.0 | 258.8 | 281.0 | 309.4 | 410.9 | 335.1 |
| Capital expenditure | −151.9 | −259.2 | −258.5 | −280.0 | −320.7 | −419.3 | −563.5 | −618.4 | −487.7 | −619.8 |
| Free cash flow | 7.4 | −13.7 | −112.7 | −43.5 | −55.7 | −160.5 | −282.5 | −309.0 | −76.8 | −284.7 |
| Growth | −285.7% | |||||||||
| Buybacks | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −18.0 | 0.0 | 0.0 | n/a |
| Dividends paid | −25.7 | −20.5 | −26.8 | −22.4 | −22.5 | −27.0 | −27.1 | −28.4 | −29.1 | −29.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 230.2 | 47.8 | 98.8 | 71.2 | 448.3 | 239.3 | 95.9 | 195.8 | 94.4 | 147.4 |
| Total debt | 956.5 | 877.1 | 1,129.0 | 1,167.9 | 1,474.2 | 1,925.5 | 2,052.6 | 1,989.6 | 2,344.7 | 2,660.6 |
| Net cash (debt) | −726.3 | −829.2 | −1,030.2 | −1,096.7 | −1,025.9 | −1,686.3 | −1,956.7 | −1,793.7 | −2,250.4 | −2,513.1 |
| Shareholders’ equity | 1,076.7 | 1,211.4 | 1,319.8 | 1,392.4 | 1,806.0 | 1,855.0 | 1,867.6 | 2,315.4 | 2,425.1 | 2,543.9 |
| Debt to equity | 0.89 | 0.72 | 0.86 | 0.84 | 0.82 | 1.04 | 1.10 | 0.86 | 0.97 | 1.05 |
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 | ||||||||||
| 230.2 | 47.8 | 98.8 | 71.2 | 448.3 | 239.3 | 95.9 | 195.8 | 94.4 | 147.4 | |
| 80.8 | 110.4 | 137.6 | 154.5 | 149.2 | 122.9 | 128.8 | 208.7 | 164.1 | 164.8 | |
| 12.0 | 19.6 | 45.0 | 34.9 | 35.3 | 28.4 | 22.8 | 45.0 | 38.1 | 45.3 | |
| 1,556.4 | 1,734.7 | 1,959.6 | 1,971.4 | 2,099.0 | 2,295.0 | 2,493.5 | 2,998.9 | 3,501.9 | 3,672.6 | |
| 6.7 | 21.0 | 20.0 | 20.1 | 24.6 | 90.0 | 90.3 | 90.5 | 151.0 | 168.2 | |
| 2,461.6 | 2,623.9 | 3,121.4 | 3,250.5 | 3,889.0 | 4,425.7 | 4,611.6 | 5,208.3 | 5,666.2 | 6,246.5 | |
| Growth | +6.6% | +19.0% | +4.1% | +19.6% | +13.8% | +4.2% | +12.9% | +8.8% | +10.2% | |
| Liabilities | ||||||||||
| 956.5 | 877.1 | 1,129.0 | 1,167.9 | 1,474.2 | 1,925.5 | 2,052.6 | 1,989.6 | 2,344.7 | 2,660.6 | |
| calc | 956.5 | 877.1 | 1,129.0 | 1,167.9 | 1,474.2 | 1,925.5 | 2,052.6 | 1,989.6 | 2,344.7 | 2,660.6 |
| 1,288.5 | 1,321.7 | 1,667.7 | 1,725.8 | 1,937.7 | 2,417.9 | 2,581.0 | 2,756.7 | 3,105.8 | 3,555.2 | |
| Equity | ||||||||||
| 215.4 | 327.3 | 422.2 | 487.9 | 550.1 | 585.2 | 623.9 | 719.9 | 814.5 | 909.3 | |
| 1,076.7 | 1,211.4 | 1,319.8 | 1,392.4 | 1,806.0 | 1,855.0 | 1,867.6 | 2,315.4 | 2,425.1 | 2,543.9 | |
| Growth | +12.5% | +9.0% | +5.5% | +29.7% | +2.7% | +0.7% | +24.0% | +4.7% | +4.9% | |
| Per share and net cash | ||||||||||
| calc | −726.3 | −829.2 | −1,030.2 | −1,096.7 | −1,025.9 | −1,686.3 | −1,956.7 | −1,793.7 | −2,250.4 | −2,513.1 |
| 49.7 | 50.6 | 50.7 | 51.0 | 56.0 | 56.1 | 56.1 | 60.4 | 60.5 | 60.5 | |
| calc | 21.68 | 23.94 | 26.03 | 27.29 | 32.26 | 33.09 | 33.29 | 38.36 | 40.08 | 42.05 |
Lines marked calc are worked out here from filed figures; point at one for how.