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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 369.5 | 488.0 | 809.3 | 816.9 | 368.4 | 120.5 | 101.2 | 426.4 | 107.2 | 109.2 | |
| 39.3 | 34.2 | 33.8 | 35.2 | 8.6 | 28.7 | 42.1 | n/a | n/a | n/a | |
| 1.2 | 1.3 | 1.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 0.8 | 0.6 | 8.4 | 7.6 | 6.8 | 5.9 | 3.7 | 3.1 | 2.3 | 1.6 | |
| 1.0 | 1.0 | 1.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 3,739.2 | 3,857.8 | 3,972.8 | 3,919.0 | 2,985.7 | 3,041.0 | 3,082.8 | 3,149.3 | 3,106.6 | 3,029.0 | |
| Growth | +3.2% | +3.0% | −1.4% | −23.8% | +1.9% | +1.4% | +2.2% | −1.4% | −2.5% | |
| Liabilities | ||||||||||
| 184.9 | 5.5 | 5.8 | 82.1 | 2.3 | 20.7 | 222.0 | n/a | n/a | n/a | |
| 746.4 | 977.3 | 971.2 | 889.0 | 742.5 | 588.7 | 590.7 | 814.6 | 841.0 | 918.1 | |
| calc | 931.3 | 982.8 | 977.1 | 971.1 | 744.8 | 609.4 | 812.7 | 814.6 | 841.0 | 918.1 |
| 1,207.4 | 1,275.6 | 1,261.7 | 1,297.9 | 896.3 | 801.3 | 997.9 | 982.7 | 1,002.6 | 1,084.4 | |
| Equity | ||||||||||
| 786.9 | 932.3 | 1,182.7 | 1,318.5 | 913.8 | 948.1 | 1,035.4 | n/a | n/a | n/a | |
| 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 | |
| Growth | +2.1% | +5.1% | −3.3% | −20.4% | +7.3% | −5.2% | +3.9% | −2.9% | −7.6% | |
| Per share and net cash | ||||||||||
| calc | −561.8 | −494.8 | −167.7 | −154.2 | −376.4 | −489.0 | −711.5 | −388.2 | −733.8 | −808.9 |
| 220.1 | 225.3 | 228.2 | 224.9 | 215.6 | 219.3 | 209.3 | 203.5 | 200.8 | 189.7 | |
| calc | 11.28 | 11.24 | 11.67 | 11.45 | 9.50 | 10.03 | 9.96 | 10.65 | 10.48 | 10.25 |
Lines marked calc are worked out here from filed figures; point at one for how.