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 | 1,681.4 | 1,857.6 | 2,266.1 | 2,621.2 | 2,923.9 | 3,540.2 | 3,976.1 | 4,129.4 | 4,050.0 | 4,015.4 |
| Growth | +10.5% | +22.0% | +15.7% | +11.5% | +21.1% | +12.3% | +3.9% | −1.9% | −0.9% | |
| Operating income | 237.6 | 288.3 | 331.4 | 351.2 | 432.7 | 589.9 | 651.0 | 617.3 | 227.3 | 25.2 |
| Net income | 154.8 | 123.4 | 226.4 | 252.0 | 364.3 | 391.0 | 486.2 | 474.6 | 22.2 | −144.3 |
| Growth | −20.3% | +83.5% | +11.3% | +44.6% | +7.3% | +24.4% | −2.4% | −95.3% | −750.1% | |
| EPS, diluted | 3.23 | 2.54 | 4.62 | 5.07 | 7.20 | 7.60 | 9.48 | 9.22 | 0.20 | −2.91 |
| Growth | −21.4% | +81.9% | +9.7% | +42.0% | +5.6% | +24.7% | −2.7% | −97.8% | −1,555.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 14.1% | 15.5% | 14.6% | 13.4% | 14.8% | 16.7% | 16.4% | 14.9% | 5.6% | 0.6% |
| Net margin | 9.2% | 6.6% | 10.0% | 9.6% | 12.5% | 11.0% | 12.2% | 11.5% | 0.5% | −3.6% |
| Free cash flow margin | 15.6% | 12.7% | 13.3% | 13.0% | 13.0% | 15.0% | 7.4% | 8.8% | 12.4% | 12.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 316.9 | 318.1 | 441.1 | 480.9 | 546.6 | 760.8 | 619.6 | 683.9 | 734.6 | 737.6 |
| Capital expenditure | −55.3 | −82.4 | −140.1 | −140.5 | −166.6 | −228.8 | −324.7 | −318.5 | −233.0 | −219.2 |
| Free cash flow | 261.6 | 235.6 | 301.1 | 340.4 | 380.0 | 532.0 | 294.9 | 365.4 | 501.6 | 518.5 |
| Growth | −9.9% | +27.8% | +13.1% | +11.6% | +40.0% | −44.6% | +23.9% | +37.3% | +3.4% | |
| Buybacks | −12.3 | −106.9 | −13.8 | −18.1 | −24.0 | −40.7 | −38.7 | −24.2 | −119.2 | −360.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 117.6 | 163.8 | 195.4 | 238.0 | 228.4 | 241.2 | 233.9 | 276.8 | 194.6 | 213.8 |
| Total debt | 1,212.7 | 1,120.5 | 1,655.0 | 35.5 | 47.2 | 0.1 | 1.3 | 3.2 | 0.2 | 0.2 |
| Net cash (debt) | −1,095.1 | −956.7 | −1,459.5 | 202.5 | 181.2 | 241.1 | 232.6 | 273.6 | 194.5 | 213.6 |
| Shareholders’ equity | 836.8 | 1,045.1 | 1,317.3 | 1,634.6 | 2,114.6 | 2,534.8 | 2,976.3 | 3,596.9 | 3,461.5 | 3,164.6 |
| Debt to equity | 1.45 | 1.07 | 1.26 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | FY2020 26 Dec 2020 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 117.6 | 163.8 | 195.4 | 238.0 | 228.4 | 241.2 | 233.9 | 276.8 | 194.6 | 213.8 | |
| 364.1 | 430.0 | 472.2 | 514.0 | 617.7 | 642.9 | 752.4 | 780.4 | 720.9 | 708.9 | |
| 95.8 | 115.0 | 127.9 | 160.7 | 185.7 | 199.1 | 255.8 | 380.3 | 278.5 | 299.1 | |
| 755.8 | 782.0 | 932.9 | 1,044.1 | 1,124.4 | 1,291.1 | 1,465.7 | 1,639.7 | 1,604.0 | 1,655.2 | |
| 787.5 | 804.9 | 1,247.1 | 1,540.6 | 1,809.2 | 2,711.9 | 2,849.9 | 3,095.0 | 2,846.6 | 2,764.3 | |
| 2,711.8 | 2,929.9 | 3,855.9 | 4,692.8 | 5,490.8 | 7,024.3 | 7,602.8 | 8,195.0 | 7,528.3 | 7,135.4 | |
| Growth | +8.0% | +31.6% | +21.7% | +17.0% | +27.9% | +8.2% | +7.8% | −8.1% | −5.2% | |
| Liabilities | ||||||||||
| 24.6 | 28.5 | 28.2 | 35.5 | 47.2 | 0.1 | 1.3 | 3.2 | 0.2 | 0.2 | |
| 1,188.1 | 1,092.0 | 1,626.8 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 1,212.7 | 1,120.5 | 1,655.0 | 35.5 | 47.2 | 0.1 | 1.3 | 3.2 | 0.2 | 0.2 |
| 1,858.0 | 1,865.9 | 2,517.6 | 3,026.3 | 3,347.2 | 4,432.3 | 4,579.3 | 4,536.0 | 4,020.3 | 3,924.2 | |
| Equity | ||||||||||
| 165.3 | 288.7 | 42.1 | 280.3 | 625.4 | 980.8 | 1,432.9 | 1,887.2 | 1,812.1 | 1,388.6 | |
| 836.8 | 1,045.1 | 1,317.3 | 1,634.6 | 2,114.6 | 2,534.8 | 2,976.3 | 3,596.9 | 3,461.5 | 3,164.6 | |
| Growth | +24.9% | +26.1% | +24.1% | +29.4% | +19.9% | +17.4% | +20.9% | −3.8% | −8.6% | |
| Per share and net cash | ||||||||||
| calc | −1,095.1 | −956.7 | −1,459.5 | 202.5 | 181.2 | 241.1 | 232.6 | 273.6 | 194.5 | 213.6 |
| 47.4 | 47.4 | 48.2 | 48.9 | 49.8 | 50.5 | 50.9 | 51.3 | 51.1 | 49.2 | |
| calc | 17.67 | 22.05 | 27.33 | 33.40 | 42.49 | 50.21 | 58.42 | 70.06 | 67.69 | 64.30 |
Lines marked calc are worked out here from filed figures; point at one for how.