Closing prices at the end of each trading day, from 9 Oct 2024. 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.
| FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|
| Revenue | 2,165.8 | 2,510.2 | 2,663.0 | 2,733.3 |
| Growth | +15.9% | +6.1% | +2.6% | |
| Operating income | 389.5 | 275.3 | 79.3 | −20.1 |
| Net income | 219.2 | 102.6 | −92.8 | −112.9 |
| Growth | −53.2% | −190.5% | ||
| EPS, diluted | 2.35 | 1.13 | −0.96 | −0.95 |
| Growth | −51.9% | −185.0% |
| FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|
| Operating margin | 18.0% | 11.0% | 3.0% | −0.7% |
| Net margin | 10.1% | 4.1% | −3.5% | −4.1% |
| Free cash flow margin | 9.3% | 7.0% | −0.6% | 4.0% |
| FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|
| Operating cash flow | 341.6 | 303.5 | 115.9 | 238.5 |
| Capital expenditure | −139.4 | −129.0 | −132.3 | −128.3 |
| Free cash flow | 202.2 | 174.5 | −16.4 | 110.3 |
| Growth | −13.7% | −109.4% | ||
| Buybacks | −72.7 | n/a | n/a | n/a |
| FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|
| Cash | 105.2 | 156.1 | 62.3 | 133.2 |
| Total debt | n/a | 1,250.2 | 926.0 | 927.5 |
| Net cash (debt) | n/a | −1,094.1 | −863.6 | −794.3 |
| Shareholders’ equity | 407.7 | 506.9 | 864.5 | 755.3 |
| Debt to equity | n/a | 2.47 | 1.07 | 1.23 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|
| Assets | ||||
| 105.2 | 156.1 | 62.3 | 133.2 | |
| n/a | 88.1 | 104.3 | 118.5 | |
| n/a | 395.7 | 418.5 | 417.8 | |
| 1,102.7 | 1,110.6 | 1,119.7 | 964.8 | |
| n/a | 3,653.3 | 3,645.5 | 3,747.9 | |
| Growth | −0.2% | +2.8% | ||
| Liabilities | ||||
| n/a | 13.3 | 7.3 | 9.6 | |
| n/a | 1,237.0 | 918.7 | 917.9 | |
| calc | n/a | 1,250.2 | 926.0 | 927.5 |
| n/a | 3,146.4 | 2,781.0 | 2,992.6 | |
| Equity | ||||
| n/a | 123.1 | 30.3 | −82.6 | |
| 407.7 | 506.9 | 864.5 | 755.3 | |
| Growth | +24.3% | +70.6% | −12.6% | |
| Per share and net cash | ||||
| calc | n/a | −1,094.1 | −863.6 | −794.3 |
| n/a | 90.4 | 118.0 | 118.3 | |
| calc | n/a | 5.61 | 7.33 | 6.38 |
Lines marked calc are worked out here from filed figures; point at one for how.