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 | 555.7 | 574.2 | 526.0 | 533.2 | 535.0 | 528.7 | 563.8 | 577.8 | 570.3 | 565.0 |
| Growth | +3.3% | −8.4% | +1.4% | +0.3% | −1.2% | +6.6% | +2.5% | −1.3% | −0.9% | |
| Operating income | 70.8 | 81.3 | 115.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 99.7 | 133.6 | 130.3 | 229.3 | 232.7 | −1.2 | 146.8 | −48.4 | −79.1 | −83.6 |
| Growth | +33.9% | −2.4% | +76.0% | +1.5% | −100.5% | −133.0% | ||||
| EPS, diluted | n/a | n/a | n/a | 1.82 | 1.85 | −0.01 | 1.19 | −0.39 | −0.64 | −0.67 |
| Growth | +1.6% | −100.5% | −132.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.7% | 14.2% | 22.0% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 17.9% | 23.3% | 24.8% | 43.0% | 43.5% | −0.2% | 26.0% | −8.4% | −13.9% | −14.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 231.8 | 242.8 | 202.9 | 208.5 | 193.3 | 242.2 | 215.2 | 210.1 | 198.1 | 140.6 |
| Buybacks | −7.9 | −60.5 | −298.5 | −16.9 | −30.0 | −19.5 | 0.0 | 0.0 | n/a | n/a |
| Dividends paid | n/a | n/a | n/a | −106.4 | −106.3 | −103.9 | −104.4 | −93.1 | −61.9 | −30.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 7.0 | 7.4 | 4.6 | 13.5 | 7.3 | 7.4 | 16.5 | 0.8 | 109.6 | 0.7 |
| Total debt | 2,020.5 | 1,726.9 | 1,685.5 | 1,481.4 | 1,622.0 | 1,877.8 | 1,983.7 | 2,054.6 | 2,222.3 | 2,224.7 |
| Net cash (debt) | −2,013.5 | −1,719.5 | −1,680.9 | −1,467.9 | −1,614.7 | −1,870.4 | −1,967.1 | −2,053.8 | −2,112.7 | −2,224.0 |
| Shareholders’ equity | 2,095.8 | 1,984.7 | 1,710.4 | 1,817.2 | 1,896.3 | 1,785.8 | 1,847.7 | 1,721.4 | 1,586.6 | 1,495.2 |
| Debt to equity | 0.96 | 0.87 | 0.99 | 0.82 | 0.86 | 1.05 | 1.07 | 1.19 | 1.40 | 1.49 |
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 | ||||||||||
| 7.0 | 7.4 | 4.6 | 13.5 | 7.3 | 7.4 | 16.5 | 0.8 | 109.6 | 0.7 | |
| 98.9 | 98.9 | 98.9 | 98.9 | 98.9 | 98.9 | 82.9 | 53.5 | 53.5 | 53.5 | |
| 4,368.2 | 4,000.0 | 3,592.4 | 3,516.8 | 3,739.8 | 3,930.7 | 4,085.5 | 4,057.1 | 4,114.7 | 4,031.4 | |
| Growth | −8.4% | −10.2% | −2.1% | +6.3% | +5.1% | +3.9% | −0.7% | +1.4% | −2.0% | |
| Liabilities | ||||||||||
| 2,020.5 | 1,726.9 | 1,685.5 | 1,481.4 | 1,622.0 | 1,877.8 | 1,983.7 | 2,054.6 | 2,222.3 | 2,224.7 | |
| calc | 2,020.5 | 1,726.9 | 1,685.5 | 1,481.4 | 1,622.0 | 1,877.8 | 1,983.7 | 2,054.6 | 2,222.3 | 2,224.7 |
| 2,270.5 | 2,013.5 | 1,880.3 | 1,697.8 | 1,841.8 | 2,143.2 | 2,236.3 | 2,334.1 | 2,526.5 | 2,534.7 | |
| Equity | ||||||||||
| 2,095.8 | 1,984.7 | 1,710.4 | 1,817.2 | 1,896.3 | 1,785.8 | 1,847.7 | 1,721.4 | 1,586.6 | 1,495.2 | |
| Growth | −5.3% | −13.8% | +6.2% | +4.3% | −5.8% | +3.5% | −6.8% | −7.8% | −5.8% | |
| Per share and net cash | ||||||||||
| calc | −2,013.5 | −1,719.5 | −1,680.9 | −1,467.9 | −1,614.7 | −1,870.4 | −1,967.1 | −2,053.8 | −2,112.7 | −2,224.0 |
| 145.2 | 142.4 | 126.2 | 125.8 | 123.8 | 123.1 | 123.4 | 123.7 | 124.1 | 124.5 | |
| calc | 14.43 | 13.94 | 13.55 | 14.45 | 15.31 | 14.51 | 14.97 | 13.91 | 12.79 | 12.01 |
Lines marked calc are worked out here from filed figures; point at one for how.