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 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,267.9 | 2,335.5 | 2,722.9 | 2,959.4 | 2,513.3 | 3,250.8 | 4,032.9 | 3,242.1 | 3,150.2 | 3,201.2 |
| Growth | +3.0% | +16.6% | +8.7% | −15.1% | +29.3% | +24.1% | −19.6% | −2.8% | +1.6% | |
| Operating income | 419.0 | 378.6 | 446.0 | 514.0 | 324.4 | 630.0 | 639.6 | 652.4 | 644.1 | 574.9 |
| Net income | 284.2 | 298.1 | 317.2 | 352.2 | 207.3 | 488.5 | 436.6 | 400.9 | 428.4 | −277.7 |
| Growth | +4.9% | +6.4% | +11.1% | −41.1% | +135.7% | −10.6% | −8.2% | +6.9% | −164.8% | |
| EPS, diluted | 4.98 | 5.26 | 5.70 | 6.33 | 3.76 | 8.62 | 7.95 | 7.41 | 7.90 | −5.32 |
| Growth | +5.6% | +8.4% | +11.1% | −40.6% | +129.3% | −7.8% | −6.8% | +6.6% | −167.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 39.7% | 39.1% | 36.9% | 37.3% | 35.1% | 36.8% | 35.9% | 39.6% | 39.7% | 39.1% |
| Operating margin | 18.5% | 16.2% | 16.4% | 17.4% | 12.9% | 19.4% | 15.9% | 20.1% | 20.4% | 18.0% |
| Net margin | 12.5% | 12.8% | 11.6% | 11.9% | 8.2% | 15.0% | 10.8% | 12.4% | 13.6% | −8.7% |
| Free cash flow margin | 11.9% | 10.7% | 12.2% | 11.2% | 19.5% | 11.6% | 6.6% | 17.6% | 20.6% | 17.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 294.1 | 304.5 | 368.9 | 377.4 | 524.8 | 423.4 | 332.6 | 628.8 | 686.8 | 630.2 |
| Capital expenditure | −24.8 | −54.5 | −36.0 | −46.6 | −34.8 | −46.6 | −67.3 | −59.2 | −36.7 | −70.7 |
| Free cash flow | 269.3 | 250.0 | 332.9 | 330.8 | 489.9 | 376.8 | 265.3 | 569.6 | 650.1 | 559.5 |
| Growth | −7.2% | +33.2% | −0.6% | +48.1% | −23.1% | −29.6% | +114.7% | +14.1% | −13.9% | |
| Buybacks | −4.4 | −239.8 | 0.0 | −6.1 | −85.9 | −29.3 | −264.8 | −74.6 | −34.7 | −723.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 68.5 | 89.7 | 71.7 | 94.5 | 268.1 | 180.4 | 162.0 | 247.5 | 638.8 | 222.2 |
| Total debt | 732.1 | 1,028.9 | 1,892.1 | 1,873.1 | 1,729.6 | 2,414.3 | 2,722.3 | 2,425.2 | 2,395.1 | 2,173.0 |
| Net cash (debt) | −663.6 | −939.2 | −1,820.4 | −1,778.6 | −1,461.5 | −2,233.9 | −2,560.3 | −2,177.7 | −1,756.3 | −1,950.8 |
| Shareholders’ equity | 1,265.3 | 1,361.1 | 1,665.2 | 1,946.8 | 1,976.6 | 2,494.3 | 2,797.7 | 3,249.9 | 3,638.4 | 2,776.2 |
| Debt to equity | 0.58 | 0.76 | 1.14 | 0.96 | 0.88 | 0.97 | 0.97 | 0.75 | 0.66 | 0.78 |
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 | FY2021 2 Jan 2021 | FY2022 1 Jan 2022 | FY2022 31 Dec 2022 | FY2023 30 Dec 2023 | FY2024 28 Dec 2024 | FY2026 3 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 294.1 | 304.5 | 368.9 | 377.4 | 524.8 | 423.4 | 332.6 | 628.8 | 686.8 | 630.2 | |
| Growth | +3.5% | +21.2% | +2.3% | +39.0% | −19.3% | −21.5% | +89.1% | +9.2% | −8.2% | |
| 58.2 | 69.8 | 97.2 | 103.4 | 110.5 | 125.2 | 138.1 | 109.9 | 104.1 | 105.3 | |
| Investment | ||||||||||
| −24.8 | −54.5 | −36.0 | −46.6 | −34.8 | −46.6 | −67.3 | −59.2 | −36.7 | −70.7 | |
| calc | 269.3 | 250.0 | 332.9 | 330.8 | 489.9 | 376.8 | 265.3 | 569.6 | 650.1 | 559.5 |
| Growth | −7.2% | +33.2% | −0.6% | +48.1% | −23.1% | −29.6% | +114.7% | +14.1% | −13.9% | |
| calc | 4.72 | 4.41 | 5.99 | 5.94 | 8.89 | 6.65 | 4.83 | 10.53 | 11.99 | 10.72 |
| −235.7 | −345.5 | −1,239.4 | −327.7 | −106.8 | −1,008.9 | −348.3 | −155.7 | −158.5 | −126.9 | |
| Financing | ||||||||||
| −41.4 | 55.8 | 856.1 | −25.4 | −252.5 | 502.8 | 7.6 | −390.9 | −73.8 | −970.9 | |
| −4.4 | −239.8 | 0.0 | −6.1 | −85.9 | −29.3 | −264.8 | −74.6 | −34.7 | −723.6 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.