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 | 1,383.2 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 25.9 | 29.3 | 31.9 | 21.2 | 24.8 | 25.7 | 20.9 | 28.9 | 26.6 | 36.5 | |
| 194.5 | 195.4 | 255.4 | 213.2 | 234.1 | 261.1 | 302.1 | 272.2 | 290.1 | 305.4 | |
| 404.3 | 463.5 | 490.8 | 422.5 | 381.3 | 411.6 | 564.1 | 598.4 | 600.3 | 678.2 | |
| 476.5 | 498.5 | 491.1 | 437.2 | 445.5 | 446.5 | 483.2 | 505.3 | 491.6 | 539.3 | |
| 383.6 | 409.0 | 416.2 | 407.0 | 423.3 | 420.0 | 415.7 | 424.1 | 411.8 | 439.7 | |
| 1,667.9 | 1,724.3 | 1,824.9 | 1,740.2 | 1,740.9 | 1,745.5 | 1,981.6 | 2,014.5 | 2,023.8 | 2,244.1 | |
| Growth | +3.4% | +5.8% | −4.6% | +0.0% | +0.3% | +13.5% | +1.7% | +0.5% | +10.9% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | 0.0 | 8.9 | 0.5 | 0.5 | 0.1 | 0.2 | 0.2 | |
| 582.8 | 604.2 | 689.6 | 598.5 | 518.0 | 503.0 | 630.3 | 645.1 | 613.5 | 709.2 | |
| calc | 582.8 | 604.2 | 689.6 | 598.5 | 526.9 | 503.5 | 630.8 | 645.2 | 613.7 | 709.5 |
| Equity | ||||||||||
| 1,378.9 | 1,414.5 | 1,516.2 | 1,536.1 | 1,578.7 | 1,630.7 | 1,702.7 | 1,726.9 | 1,782.1 | 1,847.0 | |
| 835.7 | 852.3 | 859.9 | 881.6 | 934.3 | 938.4 | 999.6 | 1,053.3 | 1,061.0 | 1,193.5 | |
| Growth | +2.0% | +0.9% | +2.5% | +6.0% | +0.4% | +6.5% | +5.4% | +0.7% | +12.5% | |
| Per share and net cash | ||||||||||
| calc | −556.9 | −574.8 | −657.7 | −577.3 | −502.1 | −477.8 | −609.9 | −616.3 | −587.1 | −672.9 |
| 44.4 | 43.2 | 42.3 | 42.3 | 42.4 | 42.0 | 42.1 | 42.3 | 42.4 | 42.5 | |
| calc | 18.84 | 19.75 | 20.33 | 20.83 | 22.03 | 22.35 | 23.75 | 24.88 | 25.03 | 28.08 |
Lines marked calc are worked out here from filed figures; point at one for how.