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 | 816.4 | 769.3 | 828.7 | 1,612.2 | 442.9 | 733.0 | 1,391.9 | 1,419.9 | 1,453.3 | 1,475.5 |
| Growth | −5.8% | +7.7% | +94.6% | −72.5% | +65.5% | +89.9% | +2.0% | +2.3% | +1.5% | |
| Operating income | 180.0 | 135.4 | 67.0 | 229.3 | −292.7 | −89.8 | 14.7 | 37.8 | 84.0 | 43.8 |
| Net income | 73.7 | 99.9 | 13.4 | 115.4 | −391.7 | −184.9 | −87.2 | −78.0 | −4.2 | −65.8 |
| Growth | +35.5% | −86.6% | +762.0% | −439.3% | ||||||
| EPS, diluted | 0.64 | 1.19 | −0.06 | 0.63 | −3.25 | −1.80 | −0.95 | −0.93 | −0.39 | −0.90 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 22.0% | 17.6% | 8.1% | 14.2% | −66.1% | −12.2% | 1.1% | 2.7% | 5.8% | 3.0% |
| Net margin | 9.0% | 13.0% | 1.6% | 7.2% | −88.4% | −25.2% | −6.3% | −5.5% | −0.3% | −4.5% |
| Free cash flow margin | 29.4% | 25.2% | 16.4% | 24.5% | −45.6% | n/a | n/a | n/a | n/a | n/a |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 240.0 | 193.6 | 135.7 | 395.2 | −201.8 | 70.8 | 278.7 | 236.2 | 275.0 | 249.7 |
| Capital expenditure | −0.1 | −0.0 | −0.2 | −0.8 | 0.0 | n/a | n/a | n/a | n/a | n/a |
| Free cash flow | 239.9 | 193.6 | 135.5 | 394.5 | −201.8 | n/a | n/a | n/a | n/a | n/a |
| Growth | −19.3% | −30.0% | +191.0% | −151.2% | ||||||
| Buybacks | −2.5 | −96.0 | −2.5 | −4.0 | −1.3 | −0.7 | −70.7 | −92.8 | −16.9 | −72.6 |
| Dividends paid | −105.3 | −107.3 | −105.7 | −184.8 | −54.0 | −5.3 | −5.3 | −5.0 | −4.9 | −4.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 33.4 | 25.4 | 83.4 | 30.1 | 124.3 | 58.5 | 41.0 | 183.7 | 206.7 | 184.2 |
| Total debt | 996.3 | 885.2 | 2,746.9 | 2,229.2 | 2,280.5 | 2,441.9 | 2,387.3 | 2,319.8 | 2,246.7 | 2,124.1 |
| Net cash (debt) | −962.8 | −859.8 | −2,663.5 | −2,199.1 | −2,156.2 | −2,383.4 | −2,346.3 | −2,136.1 | −2,040.1 | −1,939.9 |
| Shareholders’ equity | 1,605.7 | 1,498.9 | 3,759.8 | 3,621.2 | 3,257.3 | 3,156.2 | 2,996.5 | 2,763.5 | 2,697.4 | 2,468.6 |
| Debt to equity | 0.62 | 0.59 | 0.73 | 0.62 | 0.70 | 0.77 | 0.80 | 0.84 | 0.83 | 0.86 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 816.4 | 769.3 | 828.7 | 1,612.2 | 442.9 | 733.0 | 1,391.9 | 1,419.9 | 1,453.3 | 1,475.5 | |
| Growth | −5.8% | +7.7% | +94.6% | −72.5% | +65.5% | +89.9% | +2.0% | +2.3% | +1.5% | |
| 483.9 | 468.0 | 511.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 27.9 | 20.1 | 20.9 | 34.0 | 45.2 | 38.2 | 39.2 | 44.8 | 48.1 | 49.5 | |
| 180.0 | 135.4 | 67.0 | 229.3 | −292.7 | −89.8 | 14.7 | 37.8 | 84.0 | 43.8 | |
| Growth | −24.8% | −50.5% | +242.4% | −227.6% | +156.8% | +122.2% | −47.9% | |||
| 73.8 | 100.4 | 15.1 | 120.9 | −396.3 | −186.3 | −84.7 | −73.6 | −25.6 | −55.9 | |
| −0.1 | 0.2 | 1.7 | 5.2 | −3.7 | 0.1 | 0.3 | 0.7 | −25.6 | 6.3 | |
| 73.7 | 99.9 | 13.4 | 115.4 | −391.7 | −184.9 | −87.2 | −78.0 | −4.2 | −65.8 | |
| Growth | +35.5% | −86.6% | +762.0% | −439.3% | ||||||
| Per share | ||||||||||
| 0.65 | 1.20 | −0.06 | 0.63 | −3.25 | −1.80 | −0.95 | −0.93 | −0.39 | −0.90 | |
| 0.64 | 1.19 | −0.06 | 0.63 | −3.25 | −1.80 | −0.95 | −0.93 | −0.39 | −0.90 | |
| Growth | +85.9% | −105.0% | −615.9% | |||||||
| 71.9 | 69.6 | 74.3 | 130.5 | 130.6 | 130.8 | 130.5 | 121.8 | 119.8 | 117.0 | |
| 72.4 | 70.0 | 74.3 | 130.7 | 130.6 | 130.8 | 130.5 | 121.8 | 119.8 | 117.0 | |
| Growth | −3.3% | +6.1% | +76.0% | −0.1% | +0.1% | −0.3% | −6.6% | −1.7% | −2.3% | |
† The diluted share count jumps at 2019, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.