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 | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,056.2 | 1,221.5 | 1,718.5 | 1,503.9 | 1,445.7 | 2,079.9 | 2,513.9 | 2,362.7 | 2,190.8 | 2,386.3 |
| Growth | +15.7% | +40.7% | −12.5% | −3.9% | +43.9% | +20.9% | −6.0% | −7.3% | +8.9% | |
| Operating income | 130.6 | 218.5 | 225.0 | 192.8 | 162.4 | 385.6 | 500.8 | 360.9 | 158.8 | 37.5 |
| Net income | 104.5 | 119.5 | 164.6 | 139.1 | 130.0 | 283.8 | 373.3 | 259.5 | 100.2 | −71.7 |
| Growth | +14.4% | +37.7% | −15.5% | −6.5% | +118.3% | +31.5% | −30.5% | −61.4% | −171.6% | |
| EPS, diluted | 4.60 | 5.21 | 6.52 | 5.60 | 5.29 | 11.38 | 14.94 | 10.34 | 4.00 | −2.89 |
| Growth | +13.3% | +25.1% | −14.1% | −5.5% | +115.1% | +31.3% | −30.8% | −61.3% | −172.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.1% | 41.5% | 38.0% | 36.3% | 34.7% | 37.1% | 40.1% | 38.1% | 35.9% | 38.0% |
| Operating margin | 12.4% | 17.9% | 13.1% | 12.8% | 11.2% | 18.5% | 19.9% | 15.3% | 7.2% | 1.6% |
| Net margin | 9.9% | 9.8% | 9.6% | 9.2% | 9.0% | 13.6% | 14.8% | 11.0% | 4.6% | −3.0% |
| Free cash flow margin | 12.7% | 16.6% | 15.0% | 12.2% | 14.0% | 13.6% | 12.5% | 15.7% | 13.3% | 15.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 180.1 | 269.2 | 331.8 | 245.3 | 258.0 | 373.3 | 419.7 | 457.4 | 367.6 | 433.8 |
| Capital expenditure | −46.2 | −65.9 | −74.8 | −61.9 | −56.2 | −90.6 | −104.3 | −86.2 | −75.9 | −67.6 |
| Free cash flow | 133.9 | 203.2 | 257.1 | 183.4 | 201.8 | 282.8 | 315.4 | 371.2 | 291.7 | 366.1 |
| Growth | +51.8% | +26.5% | −28.6% | +10.0% | +40.1% | +11.5% | +17.7% | −21.4% | +25.5% | |
| Buybacks | 0.0 | 0.0 | −63.6 | −99.4 | −22.9 | 0.0 | 0.0 | 0.0 | −40.9 | −27.6 |
| Dividends paid | −27.9 | −31.8 | −40.0 | −44.7 | −46.8 | −49.7 | −55.9 | −62.2 | −67.1 | −72.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 275.1 | 429.7 | 489.7 | 531.1 | 687.5 | 478.5 | 562.6 | 555.5 | 724.9 | 563.4 |
| Total debt | 454.1 | 495.6 | 694.7 | 679.2 | 687.0 | 636.9 | 1,001.5 | 871.9 | 856.1 | 802.6 |
| Net cash (debt) | −179.0 | −65.9 | −205.0 | −148.0 | 0.5 | −158.4 | −438.9 | −316.4 | −131.2 | −239.2 |
| Shareholders’ equity | 814.8 | 927.4 | 1,478.2 | 1,495.9 | 1,608.6 | 1,893.4 | 2,211.2 | 2,480.2 | 2,413.3 | 2,426.0 |
| Debt to equity | 0.56 | 0.53 | 0.47 | 0.45 | 0.43 | 0.34 | 0.45 | 0.35 | 0.35 | 0.33 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 30 Dec 2017 | FY2018 29 Dec 2018 | FY2019 28 Dec 2019 | FY2020 26 Dec 2020 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 275.1 | 429.7 | 489.7 | 531.1 | 687.5 | 478.5 | 562.6 | 555.5 | 724.9 | 563.4 | |
| 176.0 | 182.7 | 232.9 | 202.3 | 232.8 | 275.2 | 306.6 | 287.0 | 294.4 | 363.2 | |
| 114.1 | 140.8 | 258.2 | 237.5 | 258.0 | 445.7 | 547.7 | 474.6 | 416.3 | 416.5 | |
| 217.2 | 250.6 | 339.9 | 344.6 | 344.2 | 437.9 | 481.1 | 493.2 | 477.1 | 540.6 | |
| 403.5 | 453.4 | 826.7 | 820.6 | 816.8 | 929.8 | 1,186.9 | 1,310.0 | 1,228.5 | 1,211.4 | |
| 1,491.2 | 1,740.1 | 2,614.3 | 2,559.9 | 2,747.6 | 3,151.7 | 3,903.7 | 3,995.3 | 3,891.8 | 3,956.8 | |
| Growth | +16.7% | +50.2% | −2.1% | +7.3% | +14.7% | +23.9% | +2.3% | −2.6% | +1.7% | |
| Liabilities | ||||||||||
| 6.3 | 6.3 | 10.0 | 10.0 | 0.0 | 25.0 | 134.9 | 14.0 | 67.6 | 96.2 | |
| 447.9 | 489.4 | 684.7 | 669.2 | 687.0 | 611.9 | 866.6 | 857.9 | 788.5 | 706.4 | |
| calc | 454.1 | 495.6 | 694.7 | 679.2 | 687.0 | 636.9 | 1,001.5 | 871.9 | 856.1 | 802.6 |
| n/a | n/a | n/a | n/a | n/a | n/a | 1,692.4 | 1,514.8 | 1,478.2 | 1,530.8 | |
| Equity | ||||||||||
| 634.4 | 722.1 | 856.5 | 950.9 | 1,034.0 | 1,268.1 | 1,585.5 | 1,782.7 | 1,815.6 | 1,671.7 | |
| 814.8 | 927.4 | 1,478.2 | 1,495.9 | 1,608.6 | 1,893.4 | 2,211.2 | 2,480.2 | 2,413.3 | 2,426.0 | |
| Growth | +13.8% | +59.4% | +1.2% | +7.5% | +17.7% | +16.8% | +12.2% | −2.7% | +0.5% | |
| Per share and net cash | ||||||||||
| calc | −179.0 | −65.9 | −205.0 | −148.0 | 0.5 | −158.4 | −438.9 | −316.4 | −131.2 | −239.2 |
| 22.6 | 22.7 | 24.7 | 24.4 | 24.5 | 24.7 | 24.8 | 24.9 | 24.7 | 25.1 | |
| calc | 36.01 | 40.83 | 59.83 | 61.24 | 65.56 | 76.69 | 89.26 | 99.53 | 97.65 | 96.63 |
Lines marked calc are worked out here from filed figures; point at one for how.