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 | 2,009.0 | 2,116.7 | 2,457.9 | 2,463.7 | 2,372.2 | 2,734.4 | 3,217.0 | 3,203.6 | 2,955.2 | 2,899.5 |
| Growth | +5.4% | +16.1% | +0.2% | −3.7% | +15.3% | +17.6% | −0.4% | −7.8% | −1.9% | |
| Operating income | 126.1 | 143.8 | 224.2 | 225.5 | 227.4 | 309.1 | 323.1 | 176.4 | 66.1 | 11.7 |
| Net income | 79.1 | 202.9 | 168.1 | 166.9 | 169.1 | 259.1 | 241.3 | 112.4 | 34.2 | −14.4 |
| Growth | +156.4% | −17.1% | −0.7% | +1.3% | +53.2% | −6.9% | −53.4% | −69.5% | −142.1% | |
| EPS, diluted | 1.09 | 2.80 | 2.33 | 2.38 | 2.44 | 3.82 | 3.74 | 1.76 | 0.55 | −0.24 |
| Growth | +156.9% | −16.8% | +2.1% | +2.5% | +56.6% | −2.1% | −52.9% | −68.8% | −143.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 6.3% | 6.8% | 9.1% | 9.2% | 9.6% | 11.3% | 10.0% | 5.5% | 2.2% | 0.4% |
| Net margin | 3.9% | 9.6% | 6.8% | 6.8% | 7.1% | 9.5% | 7.5% | 3.5% | 1.2% | −0.5% |
| Free cash flow margin | −11.4% | −1.6% | −4.1% | 0.2% | 1.4% | −1.4% | −1.8% | −3.9% | −2.8% | −2.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 309.7 | 282.8 | 418.2 | 426.6 | 445.9 | 332.8 | 448.7 | 474.4 | 329.7 | 181.8 |
| Capital expenditure | −537.8 | −316.3 | −519.9 | −420.7 | −413.1 | −370.9 | −507.3 | −598.8 | −413.8 | −250.4 |
| Free cash flow | −228.2 | −33.5 | −101.7 | 5.9 | 32.8 | −38.0 | −58.5 | −124.4 | −84.1 | −68.5 |
| Growth | +457.1% | −215.8% | ||||||||
| Buybacks | 0.0 | 0.0 | −72.2 | −42.3 | −56.5 | −104.4 | −110.4 | 0.0 | −67.1 | −55.6 |
| Dividends paid | −17.3 | −18.8 | −23.0 | −286.2 | −24.9 | −29.1 | −32.2 | −34.2 | −35.1 | −34.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 17.0 | 13.6 | 33.9 | 26.4 | 29.3 | 54.2 | 107.2 | 61.7 | 40.8 | 59.9 |
| Total debt | n/a | n/a | n/a | n/a | 200.0 | 427.5 | 693.8 | 648.8 | 650.0 | 752.0 |
| Net cash (debt) | n/a | n/a | n/a | n/a | −170.7 | −373.3 | −586.5 | −587.0 | −609.2 | −692.1 |
| Shareholders’ equity | 994.8 | 1,184.8 | 1,264.8 | 1,111.0 | 1,195.0 | 1,327.6 | 1,443.6 | 1,528.3 | 1,455.9 | 1,362.9 |
| Debt to equity | n/a | n/a | n/a | n/a | 0.17 | 0.32 | 0.48 | 0.42 | 0.45 | 0.55 |
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 | ||||||||||
| 17.0 | 13.6 | 33.9 | 26.4 | 29.3 | 54.2 | 107.2 | 61.7 | 40.8 | 59.9 | |
| 261.4 | 304.2 | 337.9 | 322.8 | 341.1 | 460.5 | 518.8 | 444.9 | 391.7 | 394.9 | |
| 12.8 | 11.7 | 10.1 | 9.2 | 12.1 | 11.1 | 14.5 | 18.1 | 14.2 | 12.1 | |
| 1,362.6 | 1,346.9 | 1,487.6 | 1,526.3 | 1,543.3 | 1,613.2 | 1,825.3 | 1,973.0 | 1,934.2 | 1,790.5 | |
| n/a | n/a | n/a | n/a | 0.0 | 74.6 | 132.7 | 129.1 | 129.1 | 129.1 | |
| 1,793.0 | 1,808.0 | 2,083.5 | 2,143.9 | 2,156.7 | 2,603.7 | 3,097.3 | 3,157.9 | 3,052.2 | 2,888.7 | |
| Growth | +0.8% | +15.2% | +2.9% | +0.6% | +20.7% | +19.0% | +2.0% | −3.3% | −5.4% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | 25.0 | 5.0 | 6.3 | 2.5 | 20.0 | 0.0 | |
| n/a | n/a | n/a | n/a | 175.0 | 422.5 | 687.5 | 646.3 | 630.0 | 752.0 | |
| calc | n/a | n/a | n/a | n/a | 200.0 | 427.5 | 693.8 | 648.8 | 650.0 | 752.0 |
| n/a | n/a | n/a | n/a | 961.6 | 1,240.2 | 1,614.9 | 1,591.0 | 1,558.4 | 1,497.7 | |
| Equity | ||||||||||
| 1,084.8 | 1,267.9 | 1,413.7 | 1,294.6 | 1,438.9 | 1,667.1 | 1,875.9 | 1,953.4 | 1,952.8 | 1,904.6 | |
| 994.8 | 1,184.8 | 1,264.8 | 1,111.0 | 1,195.0 | 1,327.6 | 1,443.6 | 1,528.3 | 1,455.9 | 1,362.9 | |
| Growth | +19.1% | +6.7% | −12.2% | +7.6% | +11.1% | +8.7% | +5.9% | −4.7% | −6.4% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | −170.7 | −373.3 | −586.5 | −587.0 | −609.2 | −692.1 |
| 72.2 | 72.4 | 70.4 | 69.2 | 67.9 | 65.8 | 63.2 | 63.4 | 61.9 | 59.9 | |
| calc | 13.78 | 16.36 | 17.95 | 16.04 | 17.59 | 20.18 | 22.83 | 24.09 | 23.54 | 22.76 |
Lines marked calc are worked out here from filed figures; point at one for how.