Closing prices at the end of each trading day, from 9 May 2019. 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 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,830.1 | 2,764.0 | 2,548.8 | 2,097.8 | 2,475.9 | 2,631.4 | 2,607.5 | 2,607.6 | 3,152.5 |
| Growth | −2.3% | −7.8% | −17.7% | +18.0% | +6.3% | −0.9% | +0.0% | +20.9% | |
| Operating income | 357.4 | 333.0 | 168.3 | 123.8 | 283.0 | 356.7 | 319.3 | 342.3 | 336.8 |
| Net income | 116.2 | 263.1 | 96.7 | 67.9 | 195.4 | 245.5 | 231.0 | 245.8 | 227.5 |
| Growth | +126.4% | −63.3% | −29.7% | +187.7% | +25.6% | −5.9% | +6.4% | −7.5% | |
| EPS, diluted | 2.05 | 4.64 | 1.69 | 1.17 | 3.31 | 4.31 | 4.06 | 4.36 | 4.05 |
| Growth | +126.3% | −63.6% | −30.8% | +182.9% | +30.2% | −5.8% | +7.4% | −7.1% |
| FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 12.6% | 12.0% | 6.6% | 5.9% | 11.4% | 13.6% | 12.2% | 13.1% | 10.7% |
| Net margin | 4.1% | 9.5% | 3.8% | 3.2% | 7.9% | 9.3% | 8.9% | 9.4% | 7.2% |
| Free cash flow margin | n/a | −4.2% | 29.6% | 10.7% | 11.0% | 2.5% | 12.6% | 13.4% | 13.8% |
| FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 168.6 | −96.3 | 777.8 | 242.0 | 283.9 | 83.6 | 356.5 | 368.2 | 455.8 |
| Capital expenditure | n/a | −21.0 | −22.7 | −18.2 | −10.6 | −18.4 | −27.4 | −18.8 | −21.0 |
| Free cash flow | n/a | −117.3 | 755.1 | 223.8 | 273.3 | 65.2 | 329.2 | 349.4 | 434.8 |
| Growth | −70.4% | +22.1% | −76.1% | +404.8% | +6.2% | +24.4% | |||
| Buybacks | n/a | n/a | 0.0 | 0.0 | −75.5 | −62.5 | −30.1 | −85.7 | −25.0 |
| Dividends paid | 0.0 | 0.0 | −63.6 | −54.8 | −95.1 | −103.7 | −108.6 | −112.1 | −116.1 |
| FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|
| Cash | 80.8 | 96.8 | 106.8 | 248.1 | 185.3 | 59.2 | 215.1 | 334.1 | 108.4 |
| Total debt | n/a | 0.0 | 913.3 | 913.0 | 791.3 | 792.6 | 783.9 | 740.3 | 1,143.3 |
| Net cash (debt) | n/a | 96.8 | −806.5 | −664.8 | −606.0 | −733.4 | −568.9 | −406.2 | −1,034.9 |
| Shareholders’ equity | 1,357.9 | 1,723.5 | 69.3 | 84.6 | 148.1 | 250.8 | 371.9 | 400.1 | 564.9 |
| Debt to equity | n/a | 0.00 | 13.19 | 10.79 | 5.34 | 3.16 | 2.11 | 1.85 | 2.02 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 30 Dec 2017 | 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 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||
| 80.8 | 96.8 | 106.8 | 248.1 | 185.3 | 59.2 | 215.1 | 334.1 | 108.4 | |
| n/a | 253.0 | 228.5 | 231.4 | 289.8 | 225.9 | 217.7 | 243.7 | 276.4 | |
| n/a | 473.8 | 458.1 | 340.7 | 363.0 | 596.8 | 500.4 | 390.2 | 566.7 | |
| 132.2 | 138.4 | 132.2 | 118.9 | 105.2 | 104.5 | 112.0 | 103.3 | 130.7 | |
| 219.3 | 214.5 | 212.8 | 213.4 | 212.2 | 209.6 | 209.9 | 208.8 | 531.1 | |
| n/a | 2,458.5 | 1,517.2 | 1,545.8 | 1,533.0 | 1,582.3 | 1,645.4 | 1,650.5 | 2,582.7 | |
| Growth | −38.3% | +1.9% | −0.8% | +3.2% | +4.0% | +0.3% | +56.5% | ||
| Liabilities | |||||||||
| n/a | 0.0 | 0.0 | 25.0 | 0.0 | 10.0 | 20.0 | 0.0 | 8.8 | |
| n/a | 0.0 | 913.3 | 888.0 | 791.3 | 782.6 | 763.9 | 740.3 | 1,134.6 | |
| calc | n/a | 0.0 | 913.3 | 913.0 | 791.3 | 792.6 | 783.9 | 740.3 | 1,143.3 |
| n/a | 735.0 | 1,447.9 | 1,461.2 | 1,384.9 | 1,331.5 | 1,273.5 | 1,250.5 | 2,017.8 | |
| Equity | |||||||||
| n/a | 0.0 | −1.7 | 7.2 | 22.6 | 86.7 | 166.6 | 200.0 | 274.3 | |
| 1,357.9 | 1,723.5 | 69.3 | 84.6 | 148.1 | 250.8 | 371.9 | 400.1 | 564.9 | |
| Growth | +26.9% | −96.0% | +22.2% | +75.0% | +69.3% | +48.3% | +7.6% | +41.2% | |
| Per share and net cash | |||||||||
| calc | n/a | 96.8 | −806.5 | −664.8 | −606.0 | −733.4 | −568.9 | −406.2 | −1,034.9 |
| n/a | 0.0 | 56.8 | 57.3 | 56.4 | 55.5 | 55.7 | 55.3 | 55.2 | |
| calc | n/a | n/a | 1.22 | 1.48 | 2.63 | 4.52 | 6.67 | 7.23 | 10.23 |
Lines marked calc are worked out here from filed figures; point at one for how.