Closing prices at the end of each trading day, from 20 Jul 2026. 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.
| FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 3,347.6 | 3,087.1 | 2,793.0 | 3,474.4 | 3,554.2 | 3,570.2 | 3,408.2 | 3,443.2 |
| Growth | −7.8% | −9.5% | +24.4% | +2.3% | +0.5% | −4.5% | +1.0% | |
| Operating income | 496.8 | 346.8 | 211.1 | 484.1 | 384.0 | 460.1 | 472.2 | 465.3 |
| Net income | 245.3 | 690.1 | 79.4 | 297.1 | 220.8 | 232.9 | 194.9 | 251.4 |
| Growth | +181.3% | −88.5% | +274.2% | −25.7% | +5.5% | −16.3% | +29.0% | |
| EPS, diluted | 0.84 | 2.37 | 0.27 | 1.00 | 0.77 | 0.84 | 0.74 | 0.96 |
| Growth | +182.1% | −88.6% | +270.4% | −23.0% | +9.1% | −11.9% | +29.7% |
| FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.7% | 37.0% | 37.0% | 38.5% | 35.2% | 38.1% | 39.9% | 39.8% |
| Operating margin | 14.8% | 11.2% | 7.6% | 13.9% | 10.8% | 12.9% | 13.9% | 13.5% |
| Net margin | 7.3% | 22.4% | 2.8% | 8.6% | 6.2% | 6.5% | 5.7% | 7.3% |
| Free cash flow margin | 4.4% | 9.0% | 9.0% | 8.8% | 5.3% | 11.8% | 8.7% | 11.8% |
| FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 313.5 | 348.9 | 309.0 | 382.4 | 265.8 | 481.0 | 379.6 | 478.1 |
| Capital expenditure | −166.1 | −72.1 | −58.2 | −77.7 | −77.6 | −61.2 | −83.1 | −73.2 |
| Free cash flow | 147.4 | 276.8 | 250.8 | 304.7 | 188.2 | 419.8 | 296.5 | 404.9 |
| Growth | +87.8% | −9.4% | +21.5% | −38.2% | +123.1% | −29.4% | +36.6% | |
| Buybacks | n/a | 0.0 | 0.0 | −10.6 | −175.9 | −251.7 | −176.1 | −119.3 |
| FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | 423.4 | 635.3 | 521.4 | 658.2 | 578.4 | 720.6 | 682.0 | 812.1 |
| Total debt | 3,005.0 | 2,958.4 | 2,708.7 | 2,564.6 | 2,463.0 | 2,451.5 | 2,350.6 | 2,232.5 |
| Net cash (debt) | −2,581.6 | −2,323.1 | −2,187.3 | −1,906.4 | −1,884.6 | −1,730.9 | −1,668.6 | −1,420.4 |
| Shareholders’ equity | 1,947.4 | 2,651.0 | 2,805.7 | 3,099.7 | 3,110.0 | 3,220.2 | 3,023.6 | 3,334.0 |
| Debt to equity | 1.54 | 1.12 | 0.97 | 0.83 | 0.79 | 0.76 | 0.78 | 0.67 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||
| 423.4 | 635.3 | 521.4 | 658.2 | 578.4 | 720.6 | 682.0 | 812.1 | |
| 742.3 | 694.7 | 695.0 | 708.1 | 808.6 | 768.2 | 722.7 | 744.2 | |
| 537.6 | 475.1 | 508.2 | 682.6 | 656.2 | 647.2 | 676.0 | 700.0 | |
| 756.3 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | |
| 2,045.9 | 2,060.5 | 2,120.2 | 2,063.0 | 1,981.1 | 2,038.7 | 1,908.9 | 2,035.2 | |
| 6,722.6 | 7,411.3 | 7,426.3 | 7,533.0 | 7,191.6 | 7,254.5 | 6,786.3 | 7,151.4 | |
| Growth | +10.2% | +0.2% | +1.4% | −4.5% | +0.9% | −6.5% | +5.4% | |
| Liabilities | ||||||||
| 51.6 | 46.1 | 42.7 | 38.1 | 36.6 | 36.5 | 39.1 | 36.2 | |
| 2,953.4 | 2,912.3 | 2,666.0 | 2,526.5 | 2,426.4 | 2,415.0 | 2,311.5 | 2,196.3 | |
| calc | 3,005.0 | 2,958.4 | 2,708.7 | 2,564.6 | 2,463.0 | 2,451.5 | 2,350.6 | 2,232.5 |
| 4,388.9 | 4,400.6 | 4,241.3 | 4,051.6 | 3,748.0 | 3,710.6 | 3,446.0 | 3,462.2 | |
| Equity | ||||||||
| 381.9 | 1,072.0 | 1,151.4 | 1,437.9 | 1,482.9 | 1,462.3 | 1,479.6 | 1,652.7 | |
| 1,947.4 | 2,651.0 | 2,805.7 | 3,099.7 | 3,110.0 | 3,220.2 | 3,023.6 | 3,334.0 | |
| Growth | +36.1% | +5.8% | +10.5% | +0.3% | +3.5% | −6.1% | +10.3% | |
| Per share and net cash | ||||||||
| calc | −2,581.6 | −2,323.1 | −2,187.3 | −1,906.4 | −1,884.6 | −1,730.9 | −1,668.6 | −1,420.4 |
| 289.8 | 290.2 | 290.9 | 291.3 | 282.6 | 264.3 | 255.2 | 253.5 | |
| calc | 6.72 | 9.14 | 9.65 | 10.64 | 11.01 | 12.19 | 11.85 | 13.15 |
Lines marked calc are worked out here from filed figures; point at one for how.