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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 15.9% | 15.6% | 25.8% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 11.8% | 11.6% | 22.5% | 12.8% | −150.8% | 6.5% | 10.0% | 21.4% | 4.7% | 2.6% | |
| 11.8% | 12.8% | 22.4% | 12.8% | −153.2% | 6.5% | 10.0% | 21.0% | 4.8% | 2.6% | |
| Spending | ||||||||||
| 2.2% | 2.4% | 2.6% | 2.7% | 10.5% | 7.9% | 3.9% | 3.2% | 3.2% | 3.3% | |
| −0.4% | −5.6% | 0.7% | −0.1% | n/a | 0.3% | 0.4% | 2.2% | −2.6% | 0.9% | |
| Returns | ||||||||||
| 5.7% | 6.0% | 9.7% | 5.5% | −20.0% | 1.5% | 4.4% | 9.5% | 2.1% | 1.3% | |
| 3.8% | 4.0% | 6.5% | 3.6% | −13.7% | 1.1% | 2.9% | 6.6% | 1.4% | 0.8% | |
| Balance and payout | ||||||||||
| 0.38 | 0.39 | 0.37 | 0.38 | 0.36 | 0.28 | 0.39 | 0.38 | 0.40 | 0.47 | |
| 32.3% | 33.1% | 31.8% | 33.1% | 30.0% | 26.3% | 32.4% | 31.2% | 32.3% | 35.8% | |
| n/a | 106.5% | 68.6% | 119.2% | n/a | 41.5% | 27.3% | 28.9% | 210.3% | 351.6% | |