Closing prices at the end of each trading day, from 21 May 2018. 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 | 1,269.0 | 1,280.0 | 1,868.0 | 1,430.0 | 950.0 | 1,245.0 | 1,354.0 | 1,384.0 | 1,404.0 | 1,429.0 |
| Growth | +0.9% | +45.9% | −23.4% | −33.6% | +31.1% | +8.8% | +2.2% | +1.4% | +1.8% | |
| Operating income | 295.0 | 249.0 | 283.0 | 307.0 | −46.0 | 446.0 | 558.0 | 503.0 | 495.0 | 402.0 |
| Net income | 176.0 | 230.0 | 162.0 | 157.0 | −132.0 | 244.0 | 355.0 | 289.0 | 289.0 | 193.0 |
| Growth | +30.7% | −29.6% | −3.1% | −184.1% | +45.5% | −18.6% | +0.0% | −33.2% | ||
| EPS, diluted | 1.76 | 2.31 | 1.62 | 1.62 | −1.42 | 2.60 | 3.91 | 3.41 | 3.61 | 2.50 |
| Growth | +31.3% | −29.9% | +0.0% | −187.7% | +50.4% | −12.8% | +5.9% | −30.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 23.2% | 19.5% | 15.1% | 21.5% | −4.8% | 35.8% | 41.2% | 36.3% | 35.3% | 28.1% |
| Net margin | 13.9% | 18.0% | 8.7% | 11.0% | −13.9% | 19.6% | 26.2% | 20.9% | 20.6% | 13.5% |
| Free cash flow margin | 17.5% | 18.1% | 8.5% | 3.5% | 3.6% | 31.2% | 26.6% | 24.5% | 17.2% | 22.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 264.0 | 278.0 | 231.0 | 100.0 | 67.0 | 426.0 | 399.0 | 376.0 | 290.0 | 367.0 |
| Capital expenditure | −42.0 | −46.0 | −73.0 | −50.0 | −33.0 | −37.0 | −39.0 | −37.0 | −49.0 | −46.0 |
| Free cash flow | 222.0 | 232.0 | 158.0 | 50.0 | 34.0 | 389.0 | 360.0 | 339.0 | 241.0 | 321.0 |
| Growth | +4.5% | −31.9% | −68.4% | −32.0% | +1,044.1% | −7.5% | −5.8% | −28.9% | +33.2% | |
| Buybacks | 0.0 | 0.0 | −117.0 | −242.0 | −50.0 | −107.0 | −448.0 | −393.0 | −310.0 | −266.0 |
| Dividends paid | 0.0 | 0.0 | −77.0 | −112.0 | −53.0 | −82.0 | −116.0 | −118.0 | −122.0 | −127.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 30.0 | 57.0 | 366.0 | 94.0 | 493.0 | 171.0 | 161.0 | 66.0 | 103.0 | 64.0 |
| Shareholders’ equity | 1,086.0 | 1,262.0 | 1,418.0 | 1,212.0 | 963.0 | 1,089.0 | 962.0 | 746.0 | 650.0 | 468.0 |
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 | ||||||||||
| 30.0 | 57.0 | 366.0 | 94.0 | 493.0 | 171.0 | 161.0 | 66.0 | 103.0 | 64.0 | |
| n/a | 194.0 | 293.0 | 304.0 | 295.0 | 246.0 | 234.0 | 241.0 | 271.0 | 291.0 | |
| n/a | 250.0 | 326.0 | 307.0 | 278.0 | 106.0 | 99.0 | 88.0 | 94.0 | 104.0 | |
| 377.0 | 423.0 | 1,547.0 | 1,539.0 | 1,525.0 | 1,525.0 | 1,525.0 | 1,525.0 | 1,525.0 | 1,525.0 | |
| 1,998.0 | 2,137.0 | 4,976.0 | 4,533.0 | 4,644.0 | 4,269.0 | 4,123.0 | 4,033.0 | 4,223.0 | 4,182.0 | |
| Growth | +7.0% | +132.8% | −8.9% | +2.4% | −8.1% | −3.4% | −2.2% | +4.7% | −1.0% | |
| Liabilities | ||||||||||
| n/a | 875.0 | 3,558.0 | 3,321.0 | 3,681.0 | 3,180.0 | 3,161.0 | 3,287.0 | 3,573.0 | 3,714.0 | |
| Equity | ||||||||||
| n/a | 0.0 | 69.0 | 113.0 | −82.0 | 79.0 | 318.0 | 488.0 | 654.0 | 471.0 | |
| 1,086.0 | 1,262.0 | 1,418.0 | 1,212.0 | 963.0 | 1,089.0 | 962.0 | 746.0 | 650.0 | 468.0 | |
| Growth | +16.2% | +12.4% | −14.5% | −20.5% | +13.1% | −11.7% | −22.5% | −12.9% | −28.0% | |
| Per share and net cash | ||||||||||
| n/a | 0.0 | 98.1 | 100.6 | 100.8 | 101.3 | 101.6 | 102.1 | 77.7 | 75.1 | |
| calc | n/a | n/a | 14.46 | 12.05 | 9.55 | 10.75 | 9.47 | 7.31 | 8.36 | 6.23 |
Lines marked calc are worked out here from filed figures; point at one for how.