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 | 413.0 | 380.9 | 418.7 | 458.8 | 471.0 | 513.4 | 670.4 | 752.3 | 904.4 | 733.0 |
| Growth | −7.8% | +9.9% | +9.6% | +2.7% | +9.0% | +30.6% | +12.2% | +20.2% | −18.9% | |
| Operating income | 168.1 | 154.6 | 117.6 | 137.8 | −138.2 | 242.8 | 275.5 | 240.2 | 306.7 | 136.7 |
| Net income | 146.4 | 101.2 | 73.6 | 89.2 | −224.4 | 164.3 | 202.8 | 83.9 | 130.7 | −26.4 |
| Growth | −30.9% | −27.3% | +21.1% | −351.7% | +23.4% | −58.6% | +55.7% | −120.2% | ||
| EPS, diluted | 1.50 | 1.03 | 0.69 | 0.83 | −2.06 | 1.30 | 1.53 | 0.66 | 1.01 | −0.20 |
| Growth | −31.3% | −33.0% | +20.3% | −348.2% | +17.7% | −56.9% | +53.0% | −119.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 40.7% | 40.6% | 28.1% | 30.0% | −29.3% | 47.3% | 41.1% | 31.9% | 33.9% | 18.6% |
| Net margin | 35.5% | 26.6% | 17.6% | 19.4% | −47.6% | 32.0% | 30.2% | 11.2% | 14.4% | −3.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 230.1 | 177.8 | 201.0 | 249.7 | 276.5 | 293.6 | 355.1 | 343.1 | 369.9 | 267.1 |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −10.2 | n/a | −10.0 |
| Dividends paid | −168.3 | −152.9 | −149.3 | −150.7 | −109.4 | −77.6 | −111.6 | −123.0 | −138.5 | −125.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 62.4 | 153.1 | 211.4 | 199.5 | 215.4 | 145.6 | 188.4 | 165.5 | 134.6 | 150.8 |
| Total debt | 1,552.9 | 1,504.0 | 1,437.1 | 1,608.1 | 1,649.1 | 1,889.2 | 2,201.1 | 2,146.7 | 2,839.5 | 2,566.5 |
| Net cash (debt) | −1,490.5 | −1,351.0 | −1,225.7 | −1,408.6 | −1,433.6 | −1,743.6 | −2,012.7 | −1,981.3 | −2,704.9 | −2,415.6 |
| Shareholders’ equity | 1,134.1 | 1,195.0 | 1,180.0 | 1,106.4 | 795.7 | 982.3 | 1,091.2 | 1,039.4 | 1,128.4 | 960.9 |
| Debt to equity | 1.37 | 1.26 | 1.22 | 1.45 | 2.07 | 1.92 | 2.02 | 2.07 | 2.52 | 2.67 |
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 | ||||||||||
| 62.4 | 153.1 | 211.4 | 199.5 | 215.4 | 145.6 | 188.4 | 165.5 | 134.6 | 150.8 | |
| 3.5 | 12.6 | 3.0 | 4.6 | 6.7 | 11.1 | 20.0 | 41.2 | 36.8 | 11.6 | |
| 5.1 | 5.1 | 8.5 | 7.9 | 8.8 | 10.1 | 16.4 | 11.7 | 17.4 | 13.8 | |
| n/a | 1,762.6 | 1,559.7 | n/a | n/a | n/a | n/a | 2,654.7 | 3,552.3 | 3,122.6 | |
| 2,937.4 | 3,012.1 | 3,877.8 | 3,885.4 | 3,093.2 | 3,459.3 | 3,861.3 | 3,731.4 | 4,107.8 | 3,638.1 | |
| Growth | +2.5% | +28.7% | +0.2% | −20.4% | +11.8% | +11.6% | −3.4% | +10.1% | −11.4% | |
| Liabilities | ||||||||||
| 174.9 | 313.8 | 267.1 | 253.1 | 485.0 | 302.8 | 921.3 | 432.9 | 689.0 | 605.9 | |
| 1,378.0 | 1,190.2 | 1,169.9 | 1,355.0 | 1,164.1 | 1,586.4 | 1,279.8 | 1,713.8 | 2,150.4 | 1,960.5 | |
| calc | 1,552.9 | 1,504.0 | 1,437.1 | 1,608.1 | 1,649.1 | 1,889.2 | 2,201.1 | 2,146.7 | 2,839.5 | 2,566.5 |
| 1,803.3 | 1,817.1 | 2,697.8 | 2,779.0 | 2,297.6 | 2,477.0 | 2,770.1 | 2,692.0 | 2,979.3 | 2,677.3 | |
| Equity | ||||||||||
| 255.6 | 203.9 | 29.5 | 0.0 | −257.1 | −92.7 | 40.0 | 1.0 | 0.0 | −26.4 | |
| 1,134.1 | 1,195.0 | 1,180.0 | 1,106.4 | 795.7 | 982.3 | 1,091.2 | 1,039.4 | 1,128.4 | 960.9 | |
| Growth | +5.4% | −1.3% | −6.2% | −28.1% | +23.5% | +11.1% | −4.8% | +8.6% | −14.8% | |
| Per share and net cash | ||||||||||
| calc | −1,490.5 | −1,351.0 | −1,225.7 | −1,408.6 | −1,433.6 | −1,743.6 | −2,012.7 | −1,981.3 | −2,704.9 | −2,415.6 |
| 101.5 | 110.9 | 119.4 | 119.4 | 127.8 | 138.6 | 138.6 | 137.5 | 145.7 | 144.6 | |
| calc | 11.17 | 10.77 | 9.89 | 9.27 | 6.23 | 7.09 | 7.88 | 7.56 | 7.74 | 6.65 |
Lines marked calc are worked out here from filed figures; point at one for how.