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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 20.1 | 25.1 | 21.3 | 33.3 | 16.5 | 16.1 | 17.2 | 33.8 | 32.6 | 35.7 | |
| 349.2 | 358.8 | 378.3 | 363.9 | 359.0 | 342.9 | 373.5 | 387.0 | 393.2 | 376.1 | |
| 493.2 | 541.8 | 565.3 | 551.8 | 507.7 | 602.8 | 669.0 | 599.9 | 595.3 | 581.9 | |
| 1,272.0 | 1,328.3 | 1,392.2 | 1,403.2 | 1,420.3 | 1,415.8 | 1,309.5 | 1,256.4 | 1,191.6 | 1,119.5 | |
| 260.9 | 261.9 | 423.4 | 423.7 | 424.0 | 423.7 | 422.9 | 401.9 | 396.3 | 390.0 | |
| 2,653.3 | 2,766.9 | 3,255.2 | 3,349.9 | 3,263.3 | 3,398.1 | 3,458.9 | 3,184.1 | 3,096.2 | 3,059.0 | |
| Growth | +4.3% | +17.6% | +2.9% | −2.6% | +4.1% | +1.8% | −7.9% | −2.8% | −1.2% | |
| Liabilities | ||||||||||
| 268.6 | 395.5 | 725.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| calc | 268.6 | 395.5 | 725.0 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 836.9 | 975.7 | 1,485.6 | 1,550.9 | 1,463.4 | 1,524.6 | 1,483.9 | 1,271.4 | 1,089.4 | 1,028.8 | |
| Equity | ||||||||||
| 1,285.8 | 1,275.0 | 1,206.0 | 1,252.7 | 1,271.4 | 1,327.7 | 1,397.6 | 1,341.4 | 1,435.4 | 1,447.3 | |
| 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 | |
| Growth | −1.4% | −4.3% | +1.6% | +0.5% | +4.3% | +5.7% | −0.4% | +5.0% | +1.3% | |
| Per share and net cash | ||||||||||
| calc | −248.5 | −370.4 | −703.7 | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 51.3 | 48.8 | 48.4 | 48.0 | 47.4 | 47.6 | 47.8 | 47.6 | 47.9 | 47.4 | |
| calc | 34.96 | 36.25 | 34.93 | 35.81 | 36.48 | 37.90 | 39.82 | 39.81 | 41.52 | 42.56 |
Lines marked calc are worked out here from filed figures; point at one for how.