Closing prices at the end of each trading day, from 13 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 | 1,189.3 | 1,193.6 | 1,159.1 | 1,115.2 | 267.9 | 509.2 | 912.1 | 986.5 | 905.8 | 960.1 |
| Growth | +0.4% | −2.9% | −3.8% | −76.0% | +90.0% | +79.1% | +8.2% | −8.2% | +6.0% | |
| Operating income | 188.8 | 186.5 | 298.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 140.7 | 153.0 | 259.1 | 142.8 | −410.5 | 33.0 | 90.8 | 206.7 | 43.3 | 24.6 |
| Growth | +8.8% | +69.3% | −44.9% | −387.5% | +175.1% | +127.7% | −79.1% | −43.2% | ||
| EPS, diluted | n/a | n/a | n/a | n/a | −1.93 | 0.06 | 0.34 | 0.93 | 0.14 | 0.04 |
| Growth | +466.7% | +173.5% | −84.9% | −71.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 15.9% | 15.6% | 25.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 11.8% | 12.8% | 22.4% | 12.8% | −153.2% | 6.5% | 10.0% | 21.0% | 4.8% | 2.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 287.8 | 306.8 | 305.3 | 290.9 | −116.7 | 28.4 | 209.4 | 198.1 | 170.4 | 181.8 |
| Buybacks | n/a | n/a | n/a | −50.1 | −103.9 | n/a | −108.4 | −56.4 | −27.2 | −102.6 |
| Dividends paid | n/a | −163.0 | −177.6 | −170.2 | −156.3 | −13.7 | −24.8 | −59.8 | −91.0 | −86.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 369.5 | 488.0 | 809.3 | 816.9 | 368.4 | 120.5 | 101.2 | 426.4 | 107.2 | 109.2 |
| Total debt | 931.3 | 982.8 | 977.1 | 971.1 | 744.8 | 609.4 | 812.7 | 814.6 | 841.0 | 918.1 |
| Net cash (debt) | −561.8 | −494.8 | −167.7 | −154.2 | −376.4 | −489.0 | −711.5 | −388.2 | −733.8 | −808.9 |
| Shareholders’ equity | 2,482.8 | 2,533.7 | 2,663.5 | 2,574.8 | 2,048.6 | 2,199.0 | 2,085.0 | 2,166.6 | 2,104.0 | 1,944.6 |
| Debt to equity | 0.38 | 0.39 | 0.37 | 0.38 | 0.36 | 0.28 | 0.39 | 0.38 | 0.40 | 0.47 |
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 | ||||||||||
| 1,189.3 | 1,193.6 | 1,159.1 | 1,115.2 | 267.9 | 509.2 | 912.1 | 986.5 | 905.8 | 960.1 | |
| Growth | +0.4% | −2.9% | −3.8% | −76.0% | +90.0% | +79.1% | +8.2% | −8.2% | +6.0% | |
| 26.0 | 28.8 | 30.2 | 30.3 | 28.1 | 40.3 | 35.2 | 31.4 | 29.1 | 31.6 | |
| 188.8 | 186.5 | 298.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| Growth | −1.2% | +60.3% | ||||||||
| 140.1 | 138.2 | 260.8 | 142.6 | −403.9 | 33.1 | 91.1 | 211.3 | 42.2 | 24.8 | |
| −0.6 | −7.8 | 1.8 | −0.2 | 6.6 | 0.1 | 0.4 | 4.6 | −1.1 | 0.2 | |
| 140.7 | 153.0 | 259.1 | 142.8 | −410.5 | 33.0 | 90.8 | 206.7 | 43.3 | 24.6 | |
| Growth | +8.8% | +69.3% | −44.9% | −387.5% | +175.1% | +127.7% | −79.1% | −43.2% | ||
| Per share | ||||||||||
| n/a | n/a | n/a | n/a | −1.93 | 0.06 | 0.34 | 0.93 | 0.14 | 0.04 | |
| n/a | n/a | n/a | n/a | −1.93 | 0.06 | 0.34 | 0.93 | 0.14 | 0.04 | |
| Growth | +466.7% | +173.5% | −84.9% | −71.4% | ||||||
| n/a | n/a | n/a | n/a | 215.9 | 216.3 | 212.6 | 205.6 | 201.7 | 193.6 | |
| n/a | n/a | n/a | n/a | 215.9 | 216.3 | 212.7 | 205.9 | 202.6 | 194.3 | |
| Growth | +0.2% | −1.7% | −3.2% | −1.6% | −4.1% | |||||