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.
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | n/a | 5,374.4 | 5,513.9 | 5,355.6 | 4,516.0 | 4,909.7 | 4,965.4 | 4,835.7 | 4,331.8 | 4,250.9 |
| Growth | +2.6% | −2.9% | −15.7% | +8.7% | +1.1% | −2.6% | −10.4% | −1.9% | ||
| Operating income | 63.2 | 83.3 | 87.4 | 81.8 | −93.6 | 48.6 | 14.8 | 24.3 | −15.1 | −69.8 |
| Net income | 120.8 | 71.6 | 22.9 | 112.4 | −72.0 | 156.1 | −62.5 | 36.4 | −0.6 | −254.1 |
| Growth | −40.7% | −68.0% | +390.8% | −164.1% | −140.0% | −101.6% | ||||
| EPS, diluted | 3.08 | 1.81 | 0.58 | 2.84 | −1.83 | 3.91 | −1.64 | 0.98 | −0.02 | −7.24 |
| Growth | −41.2% | −68.0% | +389.7% | −164.4% | −141.9% | −102.0% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | 17.8% | 17.6% | 18.1% | 18.3% | 18.7% | 20.4% | 19.9% | 20.4% | 20.1% |
| Operating margin | n/a | 1.5% | 1.6% | 1.5% | −2.1% | 1.0% | 0.3% | 0.5% | −0.3% | −1.6% |
| Net margin | n/a | 1.3% | 0.4% | 2.1% | −1.6% | 3.2% | −1.3% | 0.8% | −0.0% | −6.0% |
| Free cash flow margin | n/a | 0.9% | 0.6% | 1.5% | 3.8% | 1.5% | −1.8% | 1.3% | 0.4% | 2.7% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 40.1 | 70.8 | 61.4 | 102.2 | 186.0 | 85.0 | −76.3 | 76.7 | 26.9 | 122.6 |
| Capital expenditure | −12.7 | −24.6 | −25.6 | −20.0 | −15.5 | −11.2 | −12.0 | −15.3 | −11.1 | −8.5 |
| Free cash flow | 27.4 | 46.2 | 35.8 | 82.2 | 170.5 | 73.8 | −88.3 | 61.4 | 15.8 | 114.1 |
| Growth | +68.6% | −22.5% | +129.6% | +107.4% | −56.7% | −219.6% | −74.3% | +622.2% | ||
| Dividends paid | −10.7 | −11.6 | −11.8 | −11.9 | −3.0 | −4.0 | −10.6 | −11.0 | −10.9 | −11.0 |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 29.6 | 32.5 | 35.3 | 25.8 | 223.0 | 112.7 | 153.7 | 125.8 | 39.0 | 33.0 |
| Total debt | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 239.4 | 101.9 |
| Net cash (debt) | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 125.8 | −200.4 | −68.9 |
| Shareholders’ equity | 1,012.0 | 1,151.5 | 1,159.5 | 1,264.5 | 1,203.0 | 1,336.2 | 1,254.2 | 1,253.7 | 1,234.6 | 976.5 |
| Debt to equity | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.00 | 0.19 | 0.10 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jan 2017 | FY2017 31 Dec 2017 | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2021 3 Jan 2021 | FY2022 2 Jan 2022 | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 29.6 | 32.5 | 35.3 | 25.8 | 223.0 | 112.7 | 153.7 | 125.8 | 39.0 | 33.0 | |
| 1,138.3 | 1,286.7 | 1,293.3 | 1,282.2 | 1,265.2 | 1,423.2 | 1,491.6 | 1,160.6 | 1,255.5 | 1,188.7 | |
| 80.8 | 86.1 | 86.3 | 43.1 | 41.0 | 35.3 | 27.8 | 24.6 | 25.8 | 20.5 | |
| 88.4 | 107.1 | 107.3 | 127.8 | 3.5 | 114.8 | 151.1 | 151.1 | 304.2 | 202.1 | |
| 2,028.1 | 2,378.2 | 2,314.4 | 2,480.6 | 2,561.9 | 2,894.2 | 2,663.8 | 2,581.6 | 2,632.3 | 2,250.6 | |
| Growth | +17.3% | −2.7% | +7.2% | +3.3% | +13.0% | −8.0% | −3.1% | +2.0% | −14.5% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 239.4 | 101.9 | |
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 239.4 | 101.9 |
| Equity | ||||||||||
| 923.6 | 983.6 | 1,138.1 | 1,238.6 | 1,162.9 | 1,315.0 | 1,216.3 | 1,241.7 | 1,230.2 | 965.1 | |
| 1,012.0 | 1,151.5 | 1,159.5 | 1,264.5 | 1,203.0 | 1,336.2 | 1,254.2 | 1,253.7 | 1,234.6 | 976.5 | |
| Growth | +13.8% | +0.7% | +9.1% | −4.9% | +11.1% | −6.1% | −0.0% | −1.5% | −20.9% | |
| Per share and net cash | ||||||||||
| calc | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 125.8 | −200.4 | −68.9 |
Lines marked calc are worked out here from filed figures; point at one for how.