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 | 3,198.5 | 3,400.5 | 3,462.3 | 3,519.3 | 3,024.3 | 3,486.4 | 3,212.7 | 2,945.6 | 2,844.1 | 2,898.4 |
| Growth | +6.3% | +1.8% | +1.6% | −14.1% | +15.3% | −7.9% | −8.3% | −3.4% | +1.9% | |
| Operating income | 425.9 | 419.6 | 391.4 | 371.9 | 189.9 | 497.1 | 379.2 | 323.4 | 254.7 | 143.9 |
| Net income | 257.7 | 302.8 | 282.1 | 263.8 | 109.7 | 339.7 | 250.0 | 232.5 | 185.5 | 91.8 |
| Growth | +17.5% | −6.9% | −6.5% | −58.4% | +209.7% | −26.4% | −7.0% | −20.2% | −50.5% | |
| EPS, diluted | 5.08 | 6.24 | 6.00 | 5.85 | 2.50 | 7.81 | 6.34 | 6.24 | 5.12 | 2.53 |
| Growth | +22.8% | −3.8% | −2.5% | −57.3% | +212.4% | −18.8% | −1.6% | −17.9% | −50.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 43.1% | 43.6% | 43.3% | 42.9% | 43.4% | 47.7% | 45.8% | 47.4% | 48.0% | 45.4% |
| Operating margin | 13.3% | 12.3% | 11.3% | 10.6% | 6.3% | 14.3% | 11.8% | 11.0% | 9.0% | 5.0% |
| Net margin | 8.1% | 8.9% | 8.1% | 7.5% | 3.6% | 9.7% | 7.8% | 7.9% | 6.5% | 3.2% |
| Free cash flow margin | 8.8% | 7.7% | 8.4% | 9.3% | 18.4% | 6.6% | 1.5% | 15.9% | 8.5% | 2.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 369.2 | 329.6 | 356.2 | 387.2 | 588.5 | 268.3 | 88.4 | 529.1 | 298.8 | 122.3 |
| Capital expenditure | −88.6 | −69.5 | −63.8 | −61.4 | −32.9 | −37.4 | −40.4 | −59.9 | −56.2 | −53.7 |
| Free cash flow | 280.7 | 260.1 | 292.4 | 325.8 | 555.6 | 230.8 | 48.0 | 469.3 | 242.6 | 68.6 |
| Growth | −7.3% | +12.4% | +11.4% | +70.5% | −58.5% | −79.2% | +877.7% | −48.3% | −71.7% | |
| Buybacks | −300.4 | −188.8 | −193.0 | −196.9 | −45.3 | −299.3 | −299.7 | −100.0 | −50.5 | 0.0 |
| Dividends paid | −66.4 | −70.9 | −83.7 | −89.6 | −26.3 | −60.1 | −118.1 | −112.0 | −116.2 | −56.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 299.4 | 178.5 | 170.1 | 214.3 | 1,102.3 | 984.3 | 211.7 | 351.2 | 412.9 | 487.1 |
| Total debt | 580.4 | 617.3 | 593.3 | 594.7 | 989.5 | 991.4 | 616.6 | 497.4 | 498.1 | 567.2 |
| Net cash (debt) | −281.0 | −438.8 | −423.2 | −380.4 | 112.8 | −7.1 | −404.9 | −146.1 | −85.2 | −80.1 |
| Shareholders’ equity | 788.4 | 857.4 | 869.4 | 880.1 | 938.0 | 950.2 | 796.4 | 845.3 | 854.6 | 925.0 |
| Debt to equity | 0.74 | 0.72 | 0.68 | 0.68 | 1.05 | 1.04 | 0.77 | 0.59 | 0.58 | 0.61 |
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 | ||||||||||
| 299.4 | 178.5 | 170.1 | 214.3 | 1,102.3 | 984.3 | 211.7 | 351.2 | 412.9 | 487.1 | |
| n/a | 240.6 | 258.3 | n/a | n/a | n/a | n/a | 183.8 | n/a | n/a | |
| n/a | 548.7 | 574.2 | 594.0 | 599.3 | 647.7 | 744.6 | 537.1 | 502.3 | 544.6 | |
| 385.9 | 377.9 | 350.4 | 320.2 | 262.3 | 216.0 | 189.8 | 183.1 | 181.0 | 186.3 | |
| 176.0 | 230.4 | 227.1 | 229.0 | 211.8 | 212.0 | 209.3 | 210.5 | 206.9 | 209.0 | |
| 1,946.6 | 2,071.0 | 2,058.9 | 2,753.1 | 3,392.6 | 3,188.0 | 2,439.7 | 2,378.6 | 2,433.2 | 2,565.5 | |
| Growth | +6.4% | −0.6% | +33.7% | +23.2% | −6.0% | −23.5% | −2.5% | +2.3% | +5.4% | |
| Liabilities | ||||||||||
| 580.4 | 617.3 | 593.3 | 594.7 | 989.5 | 991.4 | 616.6 | 497.4 | 498.1 | 567.2 | |
| calc | 580.4 | 617.3 | 593.3 | 594.7 | 989.5 | 991.4 | 616.6 | 497.4 | 498.1 | 567.2 |
| 1,158.5 | 1,213.6 | 1,189.4 | 1,873.0 | 2,454.5 | 2,237.8 | 1,643.3 | 1,533.4 | 1,578.6 | 1,640.4 | |
| Equity | ||||||||||
| 822.4 | 886.0 | 909.8 | 915.3 | 952.6 | 978.7 | 830.4 | 868.8 | 894.0 | 929.5 | |
| 788.4 | 857.4 | 869.4 | 880.1 | 938.0 | 950.2 | 796.4 | 845.3 | 854.6 | 925.0 | |
| Growth | +8.8% | +1.4% | +1.2% | +6.6% | +1.3% | −16.2% | +6.1% | +1.1% | +8.2% | |
| Per share and net cash | ||||||||||
| calc | −281.0 | −438.8 | −423.2 | −380.4 | 112.8 | −7.1 | −404.9 | −146.1 | −85.2 | −80.1 |
| 48.9 | 47.2 | 45.6 | 44.0 | 43.8 | 41.1 | 37.7 | 36.6 | 36.0 | 36.4 | |
| calc | 16.11 | 18.17 | 19.05 | 20.02 | 21.43 | 23.09 | 21.13 | 23.13 | 23.71 | 25.40 |
Lines marked calc are worked out here from filed figures; point at one for how.