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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 159.3 | 245.6 | 145.8 | 236.5 | 265.0 | 258.8 | 281.0 | 309.4 | 410.9 | 335.1 | |
| Growth | +54.2% | −40.6% | +62.2% | +12.1% | −2.3% | +8.6% | +10.1% | +32.8% | −18.5% | |
| 106.0 | 115.1 | 132.2 | 148.8 | 156.6 | 183.0 | 198.8 | 224.8 | 262.9 | 292.1 | |
| Investment | ||||||||||
| −151.9 | −259.2 | −258.5 | −280.0 | −320.7 | −419.3 | −563.5 | −618.4 | −487.7 | −619.8 | |
| calc | 7.4 | −13.7 | −112.7 | −43.5 | −55.7 | −160.5 | −282.5 | −309.0 | −76.8 | −284.7 |
| Growth | −285.7% | |||||||||
| calc | 0.15 | −0.27 | −2.21 | −0.85 | −1.07 | −2.84 | −5.00 | −5.17 | −1.26 | −4.64 |
| −173.8 | −345.5 | −342.4 | −254.5 | −386.0 | −638.2 | −523.4 | −628.3 | −780.3 | −726.4 | |
| Financing | ||||||||||
| 43.5 | −67.9 | 251.1 | −5.8 | 503.5 | 186.4 | 126.3 | 380.0 | 287.9 | 465.7 | |
| −25.7 | −20.5 | −26.8 | −22.4 | −22.5 | −27.0 | −27.1 | −28.4 | −29.1 | −29.1 | |
| n/a | n/a | n/a | n/a | 0.0 | 0.0 | −18.0 | 0.0 | 0.0 | n/a | |
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.