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.
Revenue and profit
What the business sells, and what is left of it. Point at a year for the detail.
RevenueOperating incomeNet income
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%
Margins
How much of each dollar of revenue it keeps. Point at a year for the detail.
Operating marginNet margin
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%
Cash flow
The cash the business makes, what it reinvests, and what it hands back. Point at a year for the detail.
Operating cash flow
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
Balance sheet
What it holds against what it owes, at each year end. Point at a year for the detail.
CashTotal debt
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.
Financial statements FY2025 · 10-K
Ratios
Percentages worked out from the filed figures; debt to equity in times. Fiscal years ending December, each column as last filed with the SEC.