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 | 1,845.4 | 1,767.2 | 2,267.3 | 2,319.1 | 1,481.9 | 1,803.3 | 2,502.1 | 2,536.5 | 1,946.7 | 1,542.8 |
| Growth | −4.2% | +28.3% | +2.3% | −36.1% | +21.7% | +38.8% | +1.4% | −23.3% | −20.8% | |
| Operating income | 202.5 | 130.8 | 111.0 | 142.8 | −85.6 | 33.5 | 166.6 | 311.9 | −356.1 | 307.5 |
| Net income | 119.4 | 111.4 | 69.4 | 89.6 | −97.4 | 1.2 | 112.3 | 231.3 | −284.1 | 211.5 |
| Growth | −6.7% | −37.7% | +29.0% | −208.7% | +9,544.2% | +106.0% | −222.8% | |||
| EPS, diluted | 1.82 | 1.78 | 1.19 | 1.62 | −1.84 | 0.02 | 2.25 | 4.81 | −6.40 | 5.07 |
| Growth | −2.2% | −33.1% | +36.1% | −213.6% | +11,150.0% | +113.8% | −233.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.6% | 14.8% | 12.5% | 13.2% | 10.8% | 10.9% | 12.9% | 19.6% | 13.6% | 4.5% |
| Operating margin | 11.0% | 7.4% | 4.9% | 6.2% | −5.8% | 1.9% | 6.7% | 12.3% | −18.3% | 19.9% |
| Net margin | 6.5% | 6.3% | 3.1% | 3.9% | −6.6% | 0.1% | 4.5% | 9.1% | −14.6% | 13.7% |
| Free cash flow margin | 8.6% | 6.7% | 3.5% | 4.7% | 7.0% | −3.1% | 2.7% | 8.7% | 2.3% | −0.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 178.8 | 144.4 | 112.5 | 146.3 | 124.1 | −7.5 | 124.1 | 319.6 | 117.3 | 11.7 |
| Capital expenditure | −20.3 | −26.1 | −34.0 | −37.6 | −20.1 | −49.1 | −57.1 | −98.1 | −72.2 | −24.7 |
| Free cash flow | 158.4 | 118.3 | 78.5 | 108.6 | 104.0 | −56.6 | 67.0 | 221.5 | 45.1 | −13.0 |
| Growth | −25.3% | −33.7% | +38.5% | −4.3% | −154.4% | +230.6% | −79.6% | −128.9% | ||
| Dividends paid | 0.0 | −15.3 | −17.8 | −17.8 | −17.3 | −16.4 | −16.0 | −15.9 | −14.8 | −13.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 163.5 | 191.5 | 132.7 | 140.5 | 217.7 | 71.8 | 58.2 | 179.3 | 115.5 | 31.9 |
| Total debt | 235.9 | 550.1 | 504.9 | 455.4 | 448.0 | 428.3 | 395.8 | 396.5 | 397.1 | 442.9 |
| Net cash (debt) | −72.5 | −358.6 | −372.2 | −314.9 | −230.3 | −356.5 | −337.6 | −217.2 | −281.7 | −410.9 |
| Shareholders’ equity | 472.4 | 506.1 | 473.8 | 521.0 | 404.9 | 325.5 | 397.6 | 549.5 | 188.8 | 367.4 |
| Debt to equity | 0.50 | 1.09 | 1.07 | 0.87 | 1.11 | 1.32 | 1.00 | 0.72 | 2.10 | 1.21 |
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 | ||||||||||
| 163.5 | 191.5 | 132.7 | 140.5 | 217.7 | 71.8 | 58.2 | 179.3 | 115.5 | 31.9 | |
| 153.6 | 146.8 | 181.1 | 172.7 | 101.3 | 176.5 | 255.6 | 183.0 | 143.9 | 119.9 | |
| 140.0 | 180.7 | 184.4 | 186.9 | 163.8 | 237.6 | 243.9 | 267.6 | 258.8 | 181.2 | |
| 134.1 | 195.4 | 207.0 | 221.3 | n/a | n/a | n/a | n/a | n/a | n/a | |
| 148.4 | 317.5 | 311.1 | 311.0 | 199.6 | 188.4 | 188.4 | 188.4 | 188.4 | 191.2 | |
| 898.7 | 1,351.5 | 1,304.4 | 1,304.6 | 1,161.5 | 1,107.1 | 1,203.5 | 1,362.8 | 1,411.5 | 1,171.2 | |
| Growth | +50.4% | −3.5% | +0.0% | −11.0% | −4.7% | +8.7% | +13.2% | +3.6% | −17.0% | |
| Liabilities | ||||||||||
| 2.5 | 46.0 | 1.9 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| 233.5 | 504.1 | 503.0 | 455.4 | 448.0 | 428.3 | 395.8 | 396.5 | 397.1 | 442.9 | |
| calc | 235.9 | 550.1 | 504.9 | 455.4 | 448.0 | 428.3 | 395.8 | 396.5 | 397.1 | 442.9 |
| n/a | 845.5 | 830.5 | 783.6 | 756.6 | 781.5 | 805.4 | 812.7 | 1,221.7 | 802.6 | |
| Equity | ||||||||||
| 3.6 | 98.7 | 150.2 | 221.8 | 107.2 | 92.1 | 188.2 | 403.9 | 105.6 | 303.6 | |
| 472.4 | 506.1 | 473.8 | 521.0 | 404.9 | 325.5 | 397.6 | 549.5 | 188.8 | 367.4 | |
| Growth | +7.1% | −6.4% | +9.9% | −22.3% | −19.6% | +22.1% | +38.2% | −65.6% | +94.5% | |
| Per share and net cash | ||||||||||
| calc | −72.5 | −358.6 | −372.2 | −314.9 | −230.3 | −356.5 | −337.6 | −217.2 | −281.7 | −410.9 |
| 60.1 | 57.6 | 55.1 | 53.5 | 52.5 | 49.0 | 47.7 | 45.4 | 42.9 | 40.4 | |
| calc | 7.86 | 8.79 | 8.59 | 9.74 | 7.71 | 6.65 | 8.34 | 12.11 | 4.40 | 9.08 |
Lines marked calc are worked out here from filed figures; point at one for how.