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.
| FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Revenue | 1,661.7 | 1,698.6 | 3,266.0 | 2,997.8 | 2,782.9 | 2,730.2 |
| Growth | +2.2% | +92.3% | −8.2% | −7.2% | −1.9% | |
| Operating income | 1,060.3 | 906.0 | 843.7 | 139.1 | −1,960.9 | −919.2 |
| Net income | 810.3 | 704.2 | 548.7 | −10.1 | −2,052.0 | −1,131.8 |
| Growth | −13.1% | −22.1% | −101.8% | |||
| EPS, diluted | 18.60 | 16.43 | 9.56 | −0.15 | −30.54 | −16.69 |
| Growth | −11.7% | −41.8% | −101.6% |
| FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating margin | 63.8% | 53.3% | 25.8% | 4.6% | −70.5% | −33.7% |
| Net margin | 48.8% | 41.5% | 16.8% | −0.3% | −73.7% | −41.5% |
| Free cash flow margin | 34.0% | 30.2% | 22.8% | 2.4% | −4.0% | −3.0% |
| FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Operating cash flow | 629.7 | 805.9 | 885.3 | 280.2 | 83.0 | 105.2 |
| Capital expenditure | −64.9 | −292.8 | −140.9 | −209.3 | −195.1 | −188.2 |
| Free cash flow | 564.8 | 513.1 | 744.4 | 70.9 | −112.1 | −83.0 |
| Growth | −9.2% | +45.1% | −90.5% | −258.1% | ||
| Buybacks | −43.7 | −103.5 | −74.3 | −7.2 | 0.0 | 0.0 |
| FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|
| Cash | 489.9 | 802.8 | 292.9 | 118.9 | 98.3 | 169.8 |
| Total debt | n/a | 0.3 | 2,856.4 | 2,562.4 | 2,830.4 | 2,876.0 |
| Net cash (debt) | n/a | 802.5 | −2,563.5 | −2,443.5 | −2,732.1 | −2,706.2 |
| Shareholders’ equity | 1,332.7 | 1,929.4 | 4,934.6 | 5,005.9 | 2,984.5 | 1,920.5 |
| Debt to equity | n/a | 0.00 | 0.58 | 0.51 | 0.95 | 1.50 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 3 Jan 2021 | FY2022 2 Jan 2022 | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|
| Assets | ||||||
| 489.9 | 802.8 | 292.9 | 118.9 | 98.3 | 169.8 | |
| n/a | 378.0 | 453.9 | 303.3 | 282.4 | 417.0 | |
| n/a | 198.8 | 524.1 | 577.8 | 533.7 | 577.6 | |
| n/a | 349.2 | 1,339.0 | 1,443.8 | n/a | n/a | |
| n/a | 337.0 | 2,476.8 | 2,492.0 | 649.5 | 0.0 | |
| n/a | 2,430.4 | 8,855.8 | 8,563.1 | 6,423.6 | 5,769.3 | |
| Growth | +264.4% | −3.3% | −25.0% | −10.2% | ||
| Liabilities | ||||||
| n/a | 0.3 | 207.5 | 139.8 | 341.8 | 178.3 | |
| n/a | n/a | 2,648.9 | 2,422.6 | 2,488.6 | 2,697.7 | |
| calc | n/a | 0.3 | 2,856.4 | 2,562.4 | 2,830.4 | 2,876.0 |
| n/a | 501.0 | 3,921.2 | 3,557.2 | 3,439.1 | 3,848.8 | |
| Equity | ||||||
| n/a | 1,649.2 | 2,197.9 | 2,187.8 | 135.8 | −996.0 | |
| 1,332.7 | 1,929.4 | 4,934.6 | 5,005.9 | 2,984.5 | 1,920.5 | |
| Growth | +44.8% | +155.8% | +1.4% | −40.4% | −35.7% | |
| Per share and net cash | ||||||
| calc | n/a | 802.5 | −2,563.5 | −2,443.5 | −2,732.1 | −2,706.2 |
| n/a | 41.7 | 66.4 | 66.7 | 67.3 | 67.9 | |
| calc | n/a | 46.27 | 74.32 | 75.05 | 44.35 | 28.28 |
Lines marked calc are worked out here from filed figures; point at one for how.