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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 14.1% | 15.5% | 14.6% | 13.4% | 14.8% | 16.7% | 16.4% | 14.9% | 5.6% | 0.6% | |
| 13.3% | 16.0% | 12.4% | 11.6% | 15.3% | 13.6% | 15.7% | 14.1% | 2.3% | −2.5% | |
| 9.2% | 6.6% | 10.0% | 9.6% | 12.5% | 11.0% | 12.2% | 11.5% | 0.5% | −3.6% | |
| 15.6% | 12.7% | 13.3% | 13.0% | 13.0% | 15.0% | 7.4% | 8.8% | 12.4% | 12.9% | |
| Spending | ||||||||||
| 21.7% | 20.0% | 19.6% | 19.7% | 18.1% | 17.5% | 16.7% | 18.1% | 18.5% | 18.5% | |
| 3.3% | 4.4% | 6.2% | 5.4% | 5.7% | 6.5% | 8.2% | 7.7% | 5.8% | 5.5% | |
| 30.0% | 57.7% | 19.3% | 16.5% | 18.3% | 17.0% | 20.9% | 17.4% | 72.8% | n/a | |
| Returns | ||||||||||
| 18.5% | 11.8% | 17.2% | 15.4% | 17.2% | 15.4% | 16.3% | 13.2% | 0.6% | −4.6% | |
| 5.7% | 4.2% | 5.9% | 5.4% | 6.6% | 5.6% | 6.4% | 5.8% | 0.3% | −2.0% | |
| Balance and payout | ||||||||||
| 1.45 | 1.07 | 1.26 | 0.02 | 0.02 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | |
| 68.5% | 63.7% | 65.3% | 64.5% | 61.0% | 63.1% | 60.2% | 55.4% | 53.4% | 55.0% | |
| 4.7% | 45.4% | 4.6% | 5.3% | 6.3% | 7.7% | 13.1% | 6.6% | 23.8% | 69.6% | |