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 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,011.5 | 4,085.9 | 4,493.9 | 4,489.0 | 4,202.3 | 4,252.0 | 4,442.3 | 4,320.7 | 4,280.2 | 4,322.3 |
| Growth | +1.9% | +10.0% | −0.1% | −6.4% | +1.2% | +4.5% | −2.7% | −0.9% | +1.0% | |
| Operating income | 244.2 | 152.7 | 38.6 | 114.1 | 76.5 | 111.0 | 156.3 | 58.5 | 196.3 | 137.4 |
| Net income | 225.1 | 120.8 | −21.9 | 66.5 | 49.2 | 80.0 | 98.6 | −11.4 | 142.2 | 90.7 |
| Growth | −46.3% | −118.1% | −26.0% | +62.6% | +23.2% | −111.6% | −36.2% | |||
| EPS, diluted | 4.33 | 2.39 | −0.45 | 1.37 | 1.03 | 1.68 | 2.06 | −0.24 | 2.96 | 1.88 |
| Growth | −44.8% | −118.8% | −24.8% | +63.1% | +22.6% | −111.7% | −36.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 11.5% | 8.1% | 6.4% | 6.8% | 6.0% | 7.1% | 7.7% | 8.1% | 8.4% | 9.2% |
| Operating margin | 6.1% | 3.7% | 0.9% | 2.5% | 1.8% | 2.6% | 3.5% | 1.4% | 4.6% | 3.2% |
| Net margin | 5.6% | 3.0% | −0.5% | 1.5% | 1.2% | 1.9% | 2.2% | −0.3% | 3.3% | 2.1% |
| Free cash flow margin | 4.9% | 1.4% | 2.1% | 1.0% | 0.7% | 0.7% | 0.3% | 2.8% | 3.1% | 4.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 344.6 | 194.2 | 246.6 | 169.1 | 180.6 | 128.5 | 61.8 | 177.9 | 182.5 | 245.1 |
| Capital expenditure | −146.7 | −138.5 | −150.5 | −122.3 | −150.0 | −98.5 | −48.1 | −57.7 | −51.7 | −63.8 |
| Free cash flow | 197.9 | 55.7 | 96.1 | 46.8 | 30.6 | 30.0 | 13.7 | 120.2 | 130.8 | 181.3 |
| Growth | −71.9% | +72.5% | −51.3% | −34.6% | −2.0% | −54.3% | +777.4% | +8.8% | +38.6% | |
| Buybacks | −108.4 | −142.0 | −29.4 | −17.9 | −20.8 | 0.0 | 0.0 | −11.8 | 0.0 | −29.8 |
| Dividends paid | −28.2 | −30.1 | −29.0 | −6.7 | −14.3 | −23.7 | −28.7 | −35.9 | −47.8 | −57.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 20.1 | 25.1 | 21.3 | 33.3 | 16.5 | 16.1 | 17.2 | 33.8 | 32.6 | 35.7 |
| Total debt | 268.6 | 395.5 | 725.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net cash (debt) | −248.5 | −370.4 | −703.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Shareholders’ equity | 1,791.8 | 1,767.4 | 1,692.0 | 1,719.2 | 1,728.0 | 1,802.3 | 1,904.7 | 1,896.3 | 1,990.5 | 2,016.2 |
| Debt to equity | 0.15 | 0.22 | 0.43 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Dec 2016 | FY2017 29 Dec 2017 | FY2018 28 Dec 2018 | FY2019 27 Dec 2019 | FY2021 1 Jan 2021 | FY2021 31 Dec 2021 | FY2022 30 Dec 2022 | FY2023 29 Dec 2023 | FY2024 27 Dec 2024 | FY2025 26 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 4,011.5 | 4,085.9 | 4,493.9 | 4,489.0 | 4,202.3 | 4,252.0 | 4,442.3 | 4,320.7 | 4,280.2 | 4,322.3 | |
| Growth | +1.9% | +10.0% | −0.1% | −6.4% | +1.2% | +4.5% | −2.7% | −0.9% | +1.0% | |
| 3,550.1 | 3,754.3 | 4,208.0 | 4,182.6 | 3,951.4 | 3,948.2 | 4,102.1 | 3,970.0 | 3,922.3 | 3,923.2 | |
| 461.4 | 331.6 | 285.9 | 306.4 | 250.9 | 303.8 | 340.2 | 350.7 | 357.9 | 399.1 | |
| Growth | −28.1% | −13.8% | +7.2% | −18.1% | +21.1% | +12.0% | +3.1% | +2.1% | +11.5% | |
| 187.4 | 173.2 | 200.8 | 201.5 | 196.2 | 192.9 | 186.8 | 186.7 | 196.9 | 212.7 | |
| 244.2 | 152.7 | 38.6 | 114.1 | 76.5 | 111.0 | 156.3 | 58.5 | 196.3 | 137.4 | |
| Growth | −37.5% | −74.7% | +195.6% | −33.0% | +45.1% | +40.8% | −62.6% | +235.6% | −30.0% | |
| 237.4 | 144.1 | 0.2 | 90.7 | 51.3 | 81.9 | 117.8 | 16.5 | 170.7 | 130.9 | |
| 11.8 | 24.9 | 16.1 | 21.4 | 5.0 | 2.0 | 20.1 | 18.1 | 29.1 | 37.4 | |
| 225.1 | 120.8 | −21.9 | 66.5 | 49.2 | 80.0 | 98.6 | −11.4 | 142.2 | 90.7 | |
| Growth | −46.3% | −118.1% | −26.0% | +62.6% | +23.2% | −111.6% | −36.2% | |||
| Per share | ||||||||||
| 4.37 | 2.40 | −0.45 | 1.38 | 1.03 | 1.68 | 2.06 | −0.24 | 2.97 | 1.90 | |
| 4.33 | 2.39 | −0.45 | 1.37 | 1.03 | 1.68 | 2.06 | −0.24 | 2.96 | 1.88 | |
| Growth | −44.8% | −118.8% | −24.8% | +63.1% | +22.6% | −111.7% | −36.5% | |||
| 51.5 | 50.2 | 48.6 | 48.3 | 47.6 | 47.5 | 47.8 | 48.0 | 47.9 | 47.8 | |
| 52.0 | 50.6 | 48.6 | 48.4 | 47.7 | 47.7 | 47.9 | 48.0 | 48.0 | 48.2 | |
| Growth | −2.6% | −3.9% | −0.5% | −1.5% | +0.1% | +0.5% | +0.1% | +0.1% | +0.2% | |