Closing prices at the end of each trading day, from 13 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.
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 2,533.4 | 2,658.6 | 2,237.7 | 2,133.2 | 2,105.3 | 2,248.7 | 2,495.0 | 2,232.6 | 2,442.8 | 2,906.3 |
| Growth | +4.9% | −15.8% | −4.7% | −1.3% | +6.8% | +11.0% | −10.5% | +9.4% | +19.0% | |
| Operating income | 173.5 | 212.8 | 119.0 | 109.6 | 28.1 | 126.0 | 210.4 | 42.3 | 116.0 | 264.7 |
| Net income | 34.9 | 124.2 | 173.6 | 41.3 | 177.5 | 54.4 | 94.6 | −18.7 | 56.3 | 177.4 |
| Growth | +256.3% | +39.7% | −76.2% | +329.9% | −69.4% | +73.8% | −119.8% | +215.2% | ||
| EPS, diluted | 0.34 | 1.04 | 1.38 | 0.39 | 1.67 | 0.50 | 0.91 | −0.18 | 0.54 | 1.68 |
| Growth | +205.9% | +32.7% | −71.7% | +328.2% | −70.1% | +82.0% | −119.8% | +211.1% |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 16.7% | 16.2% | 18.0% | 17.7% | 17.1% | 16.5% | 18.4% | 18.5% | 19.5% | 20.7% |
| Operating margin | 6.8% | 8.0% | 5.3% | 5.1% | 1.3% | 5.6% | 8.4% | 1.9% | 4.8% | 9.1% |
| Net margin | 1.4% | 4.7% | 7.8% | 1.9% | 8.4% | 2.4% | 3.8% | −0.8% | 2.3% | 6.1% |
| Free cash flow margin | 8.4% | 6.8% | 5.5% | 7.9% | 8.7% | 4.2% | 6.8% | 1.2% | 2.1% | −0.0% |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 298.3 | 332.8 | 273.1 | 311.9 | 287.2 | 176.6 | 272.9 | 187.3 | 236.9 | 291.9 |
| Capital expenditure | −85.1 | −151.3 | −150.1 | −142.6 | −103.3 | −82.0 | −102.9 | −160.2 | −185.7 | −292.6 |
| Free cash flow | 213.2 | 181.4 | 123.0 | 169.4 | 183.9 | 94.7 | 170.0 | 27.0 | 51.2 | −0.7 |
| Growth | −14.9% | −32.2% | +37.7% | +8.6% | −48.5% | +79.5% | −84.1% | +89.2% | −101.3% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | −64.7 | −35.4 | −24.4 | −34.5 | −17.9 |
| FY2017 | FY2018 | FY2018 | FY2019 | FY2020 | FY2022 | FY2023 | FY2024 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 256.3 | 409.3 | 256.4 | 379.8 | 451.6 | 537.7 | 402.7 | 450.2 | 503.9 | 501.2 |
| Total debt | 909.0 | 975.5 | 1,462.4 | 1,226.0 | 842.9 | 927.8 | 879.4 | 917.8 | 918.2 | 916.2 |
| Net cash (debt) | −652.8 | −566.2 | −1,206.1 | −846.1 | −391.3 | −390.1 | −476.7 | −467.6 | −414.2 | −414.9 |
| Shareholders’ equity | 820.8 | 1,011.4 | 1,227.1 | 1,279.0 | 1,444.0 | 1,455.4 | 1,535.6 | 1,511.0 | 1,563.8 | 1,762.3 |
| Debt to equity | 1.11 | 0.96 | 1.19 | 0.96 | 0.58 | 0.64 | 0.57 | 0.61 | 0.59 | 0.52 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 2 Jan 2017 | FY2018 1 Jan 2018 | FY2018 31 Dec 2018 | FY2019 30 Dec 2019 | FY2020 28 Dec 2020 | FY2022 3 Jan 2022 | FY2023 2 Jan 2023 | FY2024 1 Jan 2024 | FY2024 30 Dec 2024 | FY2025 29 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 2,533.4 | 2,658.6 | 2,237.7 | 2,133.2 | 2,105.3 | 2,248.7 | 2,495.0 | 2,232.6 | 2,442.8 | 2,906.3 | |
| Growth | +4.9% | −15.8% | −4.7% | −1.3% | +6.8% | +11.0% | −10.5% | +9.4% | +19.0% | |
| 2,109.7 | 2,229.0 | 1,835.1 | 1,756.0 | 1,746.3 | 1,876.7 | 2,037.1 | 1,819.3 | 1,965.4 | 2,304.7 | |
| 423.6 | 429.6 | 402.7 | 377.2 | 359.0 | 372.0 | 458.0 | 413.3 | 477.4 | 601.7 | |
| Growth | +1.4% | −6.3% | −6.3% | −4.8% | +3.6% | +23.1% | −9.8% | +15.5% | +26.0% | |
| n/a | n/a | 13.7 | 17.9 | 19.8 | 18.1 | 24.8 | 27.3 | 31.8 | 29.0 | |
| 147.2 | 126.1 | 138.3 | 129.3 | 122.5 | 124.9 | 158.2 | 149.6 | 170.1 | 192.1 | |
| 173.5 | 212.8 | 119.0 | 109.6 | 28.1 | 126.0 | 210.4 | 42.3 | 116.0 | 264.7 | |
| Growth | +22.7% | −44.1% | −7.9% | −74.4% | +348.5% | +67.0% | −79.9% | +174.2% | +128.1% | |
| 67.0 | 140.0 | 47.2 | 34.3 | −46.3 | 70.1 | 182.9 | 0.3 | 83.9 | 210.3 | |
| 31.4 | 15.2 | −88.2 | 2.4 | −29.9 | 15.6 | 88.3 | 19.0 | 27.7 | 32.9 | |
| 34.9 | 124.2 | 173.6 | 41.3 | 177.5 | 54.4 | 94.6 | −18.7 | 56.3 | 177.4 | |
| Growth | +256.3% | +39.7% | −76.2% | +329.9% | −69.4% | +73.8% | −119.8% | +215.2% | ||
| Per share | ||||||||||
| 0.35 | 1.22 | 1.68 | 0.39 | 1.67 | 0.51 | 0.93 | −0.18 | 0.55 | 1.73 | |
| 0.34 | 1.04 | 1.38 | 0.39 | 1.67 | 0.50 | 0.91 | −0.18 | 0.54 | 1.68 | |
| Growth | +205.9% | +32.7% | −71.7% | +328.2% | −70.1% | +82.0% | −119.8% | +211.1% | ||
| 100.1 | 101.6 | 103.4 | 105.2 | 106.4 | 106.3 | 102.1 | 102.7 | 101.8 | 102.6 | |
| 101.5 | 132.5 | 134.0 | 106.3 | 106.4 | 108.2 | 103.9 | 102.7 | 104.1 | 105.5 | |
| Growth | +30.5% | +1.2% | −20.7% | +0.0% | +1.7% | −4.0% | −1.1% | +1.3% | +1.3% | |