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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 289.7 | 37.8 | 209.5 | 46.5 | 281.5 | 93.9 | 6.0 | 247.8 | 130.9 | 101.4 | |
| Growth | −87.0% | +454.1% | −77.8% | +505.3% | −66.6% | −93.6% | +4,054.9% | −47.2% | −22.5% | |
| 37.3 | 49.2 | 53.6 | 58.7 | 63.7 | 82.9 | 80.5 | 69.6 | 68.6 | 66.2 | |
| Investment | ||||||||||
| −42.4 | −59.8 | −41.6 | −42.4 | −26.7 | −43.6 | −22.3 | −25.7 | −27.3 | −30.6 | |
| calc | 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% | |||
| calc | 3.90 | −0.33 | 2.53 | 0.06 | 3.95 | 0.77 | −0.23 | 2.99 | 1.31 | 0.89 |
| −481.2 | −220.5 | 347.6 | −124.7 | −568.9 | −42.8 | −39.1 | 81.6 | −27.7 | 39.3 | |
| Financing | ||||||||||
| 216.0 | 359.3 | −753.3 | 77.7 | 328.0 | −69.8 | 45.3 | −333.7 | −93.0 | −135.8 | |
| −100.8 | −123.6 | −124.5 | −123.7 | −121.9 | −122.9 | −133.4 | −56.0 | −60.0 | −60.6 | |
| n/a | n/a | −26.9 | −34.7 | n/a | n/a | n/a | n/a | n/a | n/a | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.