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 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 3,167.6 | 3,646.4 | 4,615.1 | 4,084.6 | 4,133.0 | 6,537.6 | 7,436.6 | 5,303.3 | 4,819.2 | 4,743.8 |
| Growth | +15.1% | +26.6% | −11.5% | +1.2% | +58.2% | +13.8% | −28.7% | −9.1% | −1.6% | |
| Operating income | 223.3 | 244.0 | 331.7 | 298.9 | 253.0 | 505.7 | 571.1 | 344.1 | 248.9 | 151.6 |
| Net income | 137.4 | 177.1 | 255.3 | 227.7 | 192.1 | 381.5 | 430.9 | 264.4 | 195.9 | 115.0 |
| Growth | +28.9% | +44.2% | −10.8% | −15.6% | +98.6% | +12.9% | −38.6% | −25.9% | −41.3% | |
| EPS, diluted | 3.25 | 4.21 | 6.18 | 5.72 | 4.98 | 9.98 | 11.76 | 7.36 | 5.51 | 3.31 |
| Growth | +29.5% | +46.8% | −7.4% | −12.9% | +100.4% | +17.8% | −37.4% | −25.1% | −39.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.0% | 6.7% | 7.2% | 7.3% | 6.1% | 7.7% | 7.7% | 6.5% | 5.2% | 3.2% |
| Net margin | 4.3% | 4.9% | 5.5% | 5.6% | 4.6% | 5.8% | 5.8% | 5.0% | 4.1% | 2.4% |
| Free cash flow margin | 5.3% | 3.4% | 6.2% | 7.1% | 4.4% | 3.9% | 8.0% | 6.9% | 5.3% | 4.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 190.2 | 139.0 | 297.9 | 307.8 | 210.7 | 276.7 | 622.7 | 393.6 | 286.6 | 224.9 |
| Capital expenditure | −22.6 | −15.6 | −9.7 | −19.4 | −30.6 | −23.3 | −26.0 | −25.7 | −31.0 | −9.9 |
| Free cash flow | 167.6 | 123.4 | 288.2 | 288.4 | 180.1 | 253.5 | 596.7 | 368.0 | 255.6 | 215.0 |
| Growth | −26.4% | +133.6% | +0.1% | −37.6% | +40.8% | +135.4% | −38.3% | −30.5% | −15.9% | |
| Buybacks | −50.5 | 0.0 | −208.1 | −88.6 | −116.0 | −122.7 | −286.0 | −53.9 | −81.4 | −179.9 |
| Dividends paid | −14.3 | −15.9 | −88.9 | −27.9 | −109.5 | −112.0 | −115.7 | −117.1 | −120.5 | −124.8 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 178.9 | 242.4 | 199.7 | 319.5 | 249.4 | 215.5 | 339.6 | 481.0 | 515.0 | 396.7 |
| Total debt | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Net cash (debt) | 178.9 | 242.4 | 199.7 | 319.5 | 249.4 | 215.5 | 339.6 | 481.0 | 515.0 | 396.7 |
| Shareholders’ equity | 542.6 | 650.7 | 686.8 | 721.5 | 691.8 | 862.0 | 887.2 | 983.9 | 972.4 | 795.7 |
| Debt to equity | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 | 0.00 |
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 | FY2021 25 Dec 2021 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2025 27 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 178.9 | 242.4 | 199.7 | 319.5 | 249.4 | 215.5 | 339.6 | 481.0 | 515.0 | 396.7 | |
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 670.1 | |
| 272.8 | 276.0 | 284.0 | 285.9 | 297.0 | 317.4 | 315.0 | 284.3 | 311.3 | 261.3 | |
| 31.1 | 39.1 | 38.2 | 38.5 | 40.9 | 40.8 | 41.2 | 42.3 | 40.9 | 34.0 | |
| 1,096.6 | 1,352.5 | 1,380.6 | 1,427.7 | 1,653.8 | 2,045.5 | 1,931.9 | 1,801.8 | 1,813.3 | 1,635.9 | |
| Growth | +23.3% | +2.1% | +3.4% | +15.8% | +23.7% | −5.6% | −6.7% | +0.6% | −9.8% | |
| Liabilities | ||||||||||
| 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | |
| calc | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 | 0.0 |
| Equity | ||||||||||
| 1,513.0 | 1,611.2 | 1,841.3 | 1,962.2 | 2,046.2 | 2,317.2 | 2,636.0 | 2,783.6 | 2,859.9 | 2,852.7 | |
| 542.6 | 650.7 | 686.8 | 721.5 | 691.8 | 862.0 | 887.2 | 983.9 | 972.4 | 795.7 | |
| Growth | +19.9% | +5.6% | +5.0% | −4.1% | +24.6% | +2.9% | +10.9% | −1.2% | −18.2% | |
| Per share and net cash | ||||||||||
| calc | 178.9 | 242.4 | 199.7 | 319.5 | 249.4 | 215.5 | 339.6 | 481.0 | 515.0 | 396.7 |
| 41.8 | 42.0 | 40.1 | 39.5 | 38.4 | 37.3 | 35.9 | 35.7 | 35.3 | 34.1 | |
| calc | 12.97 | 15.50 | 17.12 | 18.27 | 18.02 | 23.11 | 24.69 | 27.55 | 27.54 | 23.36 |
Lines marked calc are worked out here from filed figures; point at one for how.