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 | 1,383.2 | 1,362.3 | 1,386.8 | 1,322.9 | 1,332.0 | 1,380.3 | 1,437.0 | 1,456.5 | 1,557.2 | 1,612.1 |
| Growth | −1.5% | +1.8% | −4.6% | +0.7% | +3.6% | +4.1% | +1.4% | +6.9% | +3.5% | |
| Operating income | 185.6 | 167.8 | 203.4 | 121.1 | 152.7 | 170.0 | 196.8 | 155.0 | 191.6 | 207.1 |
| Net income | 126.3 | 89.6 | 157.4 | 82.0 | 109.5 | 118.7 | 140.9 | 93.4 | 124.7 | 134.5 |
| Growth | −29.0% | +75.6% | −47.9% | +33.4% | +8.5% | +18.6% | −33.7% | +33.5% | +7.9% | |
| EPS, diluted | 2.82 | 2.03 | 3.70 | 1.94 | 2.59 | 2.81 | 3.34 | 2.21 | 2.94 | 3.16 |
| Growth | −28.0% | +82.3% | −47.6% | +33.5% | +8.5% | +18.9% | −33.8% | +33.0% | +7.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 13.4% | 12.3% | 14.7% | 9.2% | 11.5% | 12.3% | 13.7% | 10.6% | 12.3% | 12.8% |
| Net margin | 9.1% | 6.6% | 11.3% | 6.2% | 8.2% | 8.6% | 9.8% | 6.4% | 8.0% | 8.3% |
| Free cash flow margin | 7.4% | −1.5% | 2.4% | 10.4% | 12.5% | 6.1% | −4.7% | 5.6% | 6.3% | 2.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 183.6 | 36.3 | 83.5 | 177.2 | 218.8 | 145.2 | 12.1 | 169.7 | 157.2 | 127.8 |
| Capital expenditure | −81.2 | −56.3 | −50.7 | −39.1 | −52.2 | −60.8 | −79.3 | −87.9 | −59.2 | −89.4 |
| Free cash flow | 102.4 | −20.0 | 32.8 | 138.1 | 166.6 | 84.4 | −67.3 | 81.8 | 97.9 | 38.4 |
| Growth | −119.6% | +321.2% | +20.7% | −49.3% | −179.7% | +19.7% | −60.8% | |||
| Buybacks | −50.1 | −87.2 | −76.7 | 0.0 | 0.0 | −42.5 | 0.0 | 0.0 | n/a | n/a |
| Dividends paid | −49.6 | −54.0 | −57.4 | −62.2 | −66.1 | −66.7 | −68.9 | −69.2 | −69.4 | −69.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 25.9 | 29.3 | 31.9 | 21.2 | 24.8 | 25.7 | 20.9 | 28.9 | 26.6 | 36.5 |
| Total debt | 582.8 | 604.2 | 689.6 | 598.5 | 526.9 | 503.5 | 630.8 | 645.2 | 613.7 | 709.5 |
| Net cash (debt) | −556.9 | −574.8 | −657.7 | −577.3 | −502.1 | −477.8 | −609.9 | −616.3 | −587.1 | −672.9 |
| Shareholders’ equity | 835.7 | 852.3 | 859.9 | 881.6 | 934.3 | 938.4 | 999.6 | 1,053.3 | 1,061.0 | 1,193.5 |
| Debt to equity | 0.70 | 0.71 | 0.80 | 0.68 | 0.56 | 0.54 | 0.63 | 0.61 | 0.58 | 0.59 |
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 | ||||||||||
| 1,383.2 | 1,362.3 | 1,386.8 | 1,322.9 | 1,332.0 | 1,380.3 | 1,437.0 | 1,456.5 | 1,557.2 | 1,612.1 | |
| Growth | −1.5% | +1.8% | −4.6% | +0.7% | +3.6% | +4.1% | +1.4% | +6.9% | +3.5% | |
| n/a | n/a | n/a | n/a | 908.3 | 925.6 | 947.9 | 996.2 | 1,050.1 | 1,072.8 | |
| 40.9 | 40.9 | 43.0 | 40.1 | 38.5 | 34.3 | 42.2 | 48.1 | 49.1 | 52.9 | |
| 289.8 | 307.7 | 262.8 | 293.8 | 271.1 | 284.6 | 292.4 | 305.3 | 315.5 | 332.2 | |
| 185.6 | 167.8 | 203.4 | 121.1 | 152.7 | 170.0 | 196.8 | 155.0 | 191.6 | 207.1 | |
| Growth | −9.6% | +21.2% | −40.5% | +26.0% | +11.4% | +15.7% | −21.2% | +23.6% | +8.1% | |
| 167.3 | 148.4 | 181.5 | 101.0 | 137.8 | 157.5 | 182.2 | 129.9 | 162.8 | 177.5 | |
| 44.4 | 58.8 | 24.2 | 19.0 | 28.4 | 38.7 | 41.3 | 36.5 | 38.1 | 43.1 | |
| 126.3 | 89.6 | 157.4 | 82.0 | 109.5 | 118.7 | 140.9 | 93.4 | 124.7 | 134.5 | |
| Growth | −29.0% | +75.6% | −47.9% | +33.4% | +8.5% | +18.6% | −33.7% | +33.5% | +7.9% | |
| Per share | ||||||||||
| 2.84 | 2.05 | 3.71 | 1.94 | 2.59 | 2.82 | 3.36 | 2.22 | 2.96 | 3.18 | |
| 2.82 | 2.03 | 3.70 | 1.94 | 2.59 | 2.81 | 3.34 | 2.21 | 2.94 | 3.16 | |
| Growth | −28.0% | +82.3% | −47.6% | +33.5% | +8.5% | +18.9% | −33.8% | +33.0% | +7.5% | |
| 44.5 | 43.8 | 42.4 | 42.3 | 42.3 | 42.1 | 41.9 | 42.0 | 42.1 | 42.2 | |
| 44.8 | 44.0 | 42.5 | 42.3 | 42.3 | 42.3 | 42.2 | 42.2 | 42.4 | 42.6 | |
| Growth | −1.8% | −3.5% | −0.5% | +0.1% | −0.2% | −0.1% | +0.1% | +0.4% | +0.5% | |