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 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,372.3 | 1,646.4 | 1,700.8 | 1,660.4 | 1,967.9 | 2,056.3 | 2,163.0 | 2,062.3 | 1,932.5 | 1,828.7 |
| Growth | +20.0% | +3.3% | −2.4% | +18.5% | +4.5% | +5.2% | −4.7% | −6.3% | −5.4% | |
| Operating income | 252.8 | 237.9 | 340.2 | 203.8 | 276.4 | 196.1 | 98.6 | 80.4 | −177.3 | 97.1 |
| Net income | 109.4 | 217.5 | 172.4 | 76.4 | 132.0 | 67.4 | −11.4 | −66.2 | −251.3 | −43.3 |
| Growth | +98.7% | −20.7% | −55.7% | +72.8% | −49.0% | −116.9% | ||||
| EPS, diluted | 1.73 | 3.26 | 2.60 | 1.17 | 2.04 | 1.02 | −0.16 | −0.89 | −3.18 | −0.54 |
| Growth | +88.4% | −20.2% | −55.0% | +74.4% | −50.0% | −115.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 31.3% | 26.8% | 20.5% | 23.1% | 24.5% | 21.3% | 18.9% | 22.1% | 21.8% | 21.8% |
| Operating margin | 18.4% | 14.5% | 20.0% | 12.3% | 14.0% | 9.5% | 4.6% | 3.9% | −9.2% | 5.3% |
| Net margin | 8.0% | 13.2% | 10.1% | 4.6% | 6.7% | 3.3% | −0.5% | −3.2% | −13.0% | −2.4% |
| Free cash flow margin | 18.0% | −1.3% | 9.9% | 0.2% | 12.9% | 2.4% | −0.8% | 10.8% | 5.4% | 3.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 289.7 | 37.8 | 209.5 | 46.5 | 281.5 | 93.9 | 6.0 | 247.8 | 130.9 | 101.4 |
| Capital expenditure | −42.4 | −59.8 | −41.6 | −42.4 | −26.7 | −43.6 | −22.3 | −25.7 | −27.3 | −30.6 |
| Free cash flow | 247.2 | −22.0 | 167.8 | 4.1 | 254.7 | 50.3 | −16.3 | 222.1 | 103.7 | 70.7 |
| Growth | −108.9% | −97.5% | +6,039.5% | −80.3% | −132.5% | −53.3% | −31.7% | |||
| Buybacks | n/a | n/a | −26.9 | −34.7 | n/a | n/a | n/a | n/a | n/a | n/a |
| Dividends paid | −100.8 | −123.6 | −124.5 | −123.7 | −121.9 | −122.9 | −133.4 | −56.0 | −60.0 | −60.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 28.8 | 206.5 | 11.6 | 11.3 | 52.2 | 33.7 | 45.4 | 41.1 | 50.6 | 56.3 |
| Total debt | 1,725.8 | 2,217.6 | 1,638.9 | 1,879.8 | 2,334.1 | 2,267.8 | 2,389.0 | 2,045.1 | 2,020.4 | 1,950.1 |
| Net cash (debt) | −1,697.0 | −2,011.1 | −1,627.2 | −1,868.5 | −2,281.9 | −2,234.1 | −2,343.6 | −2,004.0 | −1,969.9 | −1,893.8 |
| Shareholders’ equity | 785.7 | 880.8 | 900.0 | 812.5 | 831.9 | 920.3 | 868.2 | 835.5 | 524.8 | 452.9 |
| Debt to equity | 2.20 | 2.52 | 1.82 | 2.31 | 2.81 | 2.46 | 2.75 | 2.45 | 3.85 | 4.31 |
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 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2021 2 Jan 2021 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 28.8 | 206.5 | 11.6 | 11.3 | 52.2 | 33.7 | 45.4 | 41.1 | 50.6 | 56.3 | |
| 119.3 | 141.4 | 151.7 | 143.9 | 132.9 | 145.3 | 150.0 | 143.0 | 172.3 | 140.7 | |
| 356.6 | 501.8 | 401.4 | 472.2 | 492.8 | 609.8 | 726.5 | 569.0 | 511.2 | 420.8 | |
| 245.3 | 272.2 | 282.6 | 304.9 | 371.9 | 341.5 | 317.6 | 302.3 | 278.1 | 253.4 | |
| 614.3 | 649.3 | 584.4 | 596.4 | 644.7 | 644.9 | 619.2 | 619.4 | 548.2 | 543.8 | |
| 3,043.5 | 3,561.0 | 3,057.8 | 3,227.6 | 3,767.6 | 3,828.5 | 3,841.6 | 3,463.3 | 2,994.1 | 2,834.8 | |
| Growth | +17.0% | −14.1% | +5.6% | +16.7% | +1.6% | +0.3% | −9.8% | −13.5% | −5.3% | |
| Liabilities | ||||||||||
| 10.5 | n/a | n/a | 5.6 | n/a | n/a | 50.0 | 22.0 | 5.6 | 4.5 | |
| 1,715.3 | 2,217.6 | 1,638.9 | 1,874.2 | 2,334.1 | 2,267.8 | 2,339.0 | 2,023.1 | 2,014.8 | 1,945.6 | |
| calc | 1,725.8 | 2,217.6 | 1,638.9 | 1,879.8 | 2,334.1 | 2,267.8 | 2,389.0 | 2,045.1 | 2,020.4 | 1,950.1 |
| 2,257.8 | 2,680.2 | 2,157.7 | 2,415.0 | 2,935.7 | 2,908.3 | 2,973.4 | 2,627.8 | 2,469.2 | 2,381.9 | |
| Equity | ||||||||||
| 416.7 | 634.1 | 806.6 | 843.8 | 866.8 | 934.2 | 876.8 | 785.1 | 528.8 | 437.1 | |
| 785.7 | 880.8 | 900.0 | 812.5 | 831.9 | 920.3 | 868.2 | 835.5 | 524.8 | 452.9 | |
| Growth | +12.1% | +2.2% | −9.7% | +2.4% | +10.6% | −5.7% | −3.8% | −37.2% | −13.7% | |
| Per share and net cash | ||||||||||
| calc | −1,697.0 | −2,011.1 | −1,627.2 | −1,868.5 | −2,281.9 | −2,234.1 | −2,343.6 | −2,004.0 | −1,969.9 | −1,893.8 |
| 66.4 | 66.5 | 65.6 | 64.0 | 64.3 | 68.5 | 71.7 | 78.6 | 79.1 | 80.0 | |
| calc | 11.83 | 13.25 | 13.71 | 12.69 | 12.95 | 13.43 | 12.11 | 10.63 | 6.63 | 5.66 |
Lines marked calc are worked out here from filed figures; point at one for how.