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 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,362.1 | 2,646.5 | 3,108.4 | 3,264.3 | 3,147.7 | 3,659.1 | 3,676.3 | 3,798.7 | 3,683.3 | 3,587.3 |
| Growth | +12.0% | +17.5% | +5.0% | −3.6% | +16.2% | +0.5% | +3.3% | −3.0% | −2.6% | |
| Operating income | 180.4 | 235.7 | 320.7 | 375.9 | 419.8 | 561.0 | 510.9 | 448.8 | 460.7 | 592.0 |
| Net income | 132.4 | 118.4 | 282.8 | 514.3 | 389.9 | 492.7 | 449.7 | 311.3 | 1,504.4 | 424.0 |
| Growth | −10.6% | +138.9% | +81.9% | −24.2% | +26.4% | −8.7% | −30.8% | +383.3% | −71.8% | |
| EPS, diluted | 0.52 | 0.46 | 1.12 | 2.03 | 1.55 | 1.94 | 1.80 | 1.25 | 6.09 | 1.76 |
| Growth | −11.5% | +143.5% | +81.2% | −23.6% | +25.2% | −7.2% | −30.6% | +387.2% | −71.1% |
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 52.3% | 52.1% | 54.1% | 54.6% | 55.8% | 55.6% | 57.3% | 61.4% | 65.1% | 69.1% |
| Operating margin | 7.6% | 8.9% | 10.3% | 11.5% | 13.3% | 15.3% | 13.9% | 11.8% | 12.5% | 16.5% |
| Net margin | 5.6% | 4.5% | 9.1% | 15.8% | 12.4% | 13.5% | 12.2% | 8.2% | 40.8% | 11.8% |
| Free cash flow margin | 17.1% | 14.6% | 13.5% | 15.8% | 19.5% | 19.3% | 9.5% | 14.6% | 13.5% | 10.1% |
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 431.1 | 429.7 | 486.7 | 585.0 | 672.0 | 750.5 | 391.2 | 597.1 | 531.4 | 386.2 |
| Capital expenditure | −26.0 | −43.7 | −67.6 | −69.0 | −56.8 | −46.1 | −43.2 | −42.0 | −33.6 | −25.3 |
| Free cash flow | 405.1 | 386.0 | 419.1 | 516.0 | 615.2 | 704.4 | 348.0 | 555.1 | 497.8 | 360.9 |
| Growth | −4.7% | +8.6% | +23.1% | +19.2% | +14.5% | −50.6% | +59.5% | −10.3% | −27.5% | |
| Buybacks | −119.5 | −285.3 | −93.0 | −179.8 | −81.6 | −180.0 | −394.7 | −100.0 | −175.0 | −863.4 |
| FY2016 | FY2017 | FY2018 | FY2020 | FY2021 | FY2021 | FY2022 | FY2023 | FY2025 | FY2026 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 216.1 | 358.5 | 172.5 | 189.2 | 237.7 | 325.7 | 271.0 | 229.8 | 738.8 | 253.4 |
| Total debt | 619.9 | 913.9 | 1,968.5 | 1,843.2 | 1,547.2 | 1,293.2 | 1,520.0 | 3,066.6 | 1,390.6 | 1,392.2 |
| Net cash (debt) | −403.8 | −555.4 | −1,796.0 | −1,654.0 | −1,309.5 | −967.5 | −1,249.0 | −2,836.8 | −651.8 | −1,138.8 |
| Shareholders’ equity | 2,305.8 | 2,414.5 | 2,674.4 | 3,119.0 | 3,598.6 | 3,944.7 | 4,050.2 | 4,500.1 | 5,745.3 | 5,836.2 |
| Debt to equity | 0.27 | 0.38 | 0.74 | 0.59 | 0.43 | 0.33 | 0.38 | 0.68 | 0.24 | 0.24 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 30 Dec 2016 | FY2017 29 Dec 2017 | FY2018 28 Dec 2018 | FY2020 3 Jan 2020 | FY2021 1 Jan 2021 | FY2021 31 Dec 2021 | FY2022 30 Dec 2022 | FY2023 29 Dec 2023 | FY2025 3 Jan 2025 | FY2026 2 Jan 2026 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 216.1 | 358.5 | 172.5 | 189.2 | 237.7 | 325.7 | 271.0 | 229.8 | 738.8 | 253.4 | |
| 366.2 | 427.7 | 512.6 | 608.2 | 620.5 | 624.8 | 643.3 | 706.6 | 725.8 | 856.0 | |
| 213.3 | 264.6 | 298.0 | 312.1 | 301.7 | 363.3 | 402.5 | 235.7 | 194.3 | 186.3 | |
| 144.2 | 174.0 | 212.9 | 241.4 | 251.8 | 233.2 | 219.0 | 202.5 | 188.4 | 182.8 | |
| 2,077.6 | 2,287.1 | 3,540.0 | 3,680.6 | 3,876.5 | 3,981.5 | 4,137.9 | 5,350.6 | 4,988.4 | 5,239.7 | |
| 3,673.8 | 4,316.3 | 5,776.4 | 6,640.7 | 6,876.9 | 7,099.6 | 7,269.0 | 9,539.3 | 9,488.3 | 9,312.0 | |
| Growth | +17.5% | +33.8% | +15.0% | +3.6% | +3.2% | +2.4% | +31.2% | −0.5% | −1.9% | |
| Liabilities | ||||||||||
| 130.3 | 128.4 | 256.2 | 219.0 | 255.8 | 0.0 | 300.0 | 530.4 | n/a | n/a | |
| 489.6 | 785.5 | 1,712.3 | 1,624.2 | 1,291.4 | 1,293.2 | 1,220.0 | 2,536.2 | 1,390.6 | 1,392.2 | |
| calc | 619.9 | 913.9 | 1,968.5 | 1,843.2 | 1,547.2 | 1,293.2 | 1,520.0 | 3,066.6 | 1,390.6 | 1,392.2 |
| 1,368.1 | 1,901.8 | 3,101.6 | 3,520.3 | 3,278.3 | 3,154.9 | 3,218.8 | 5,039.2 | 3,743.0 | 3,475.8 | |
| Equity | ||||||||||
| 1,177.1 | 1,084.6 | 1,268.3 | 1,602.8 | 1,893.4 | 2,170.5 | 2,230.0 | 2,437.4 | 3,757.6 | 3,387.6 | |
| 2,305.8 | 2,414.5 | 2,674.4 | 3,119.0 | 3,598.6 | 3,944.7 | 4,050.2 | 4,500.1 | 5,745.3 | 5,836.2 | |
| Growth | +4.7% | +10.8% | +16.6% | +15.4% | +9.6% | +2.7% | +11.1% | +27.7% | +1.6% | |
| Per share and net cash | ||||||||||
| calc | −403.8 | −555.4 | −1,796.0 | −1,654.0 | −1,309.5 | −967.5 | −1,249.0 | −2,836.8 | −651.8 | −1,138.8 |
| 251.3 | 248.9 | 250.9 | 249.9 | 250.8 | 250.9 | 246.9 | 246.5 | 245.8 | 236.0 | |
| calc | 9.18 | 9.70 | 10.66 | 12.48 | 14.35 | 15.72 | 16.40 | 18.26 | 23.37 | 24.73 |
Lines marked calc are worked out here from filed figures; point at one for how.