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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 256.3 | 409.3 | 256.4 | 379.8 | 451.6 | 537.7 | 402.7 | 450.2 | 503.9 | 501.2 | |
| 432.8 | 483.9 | 523.2 | 503.6 | 381.1 | 386.3 | 473.2 | 413.6 | 448.6 | 563.7 | |
| 269.2 | 294.6 | 109.4 | 113.8 | 115.7 | 127.6 | 170.6 | 213.1 | 225.0 | 250.1 | |
| 966.6 | 1,056.8 | 1,052.0 | 678.2 | 650.4 | 665.8 | 724.2 | 807.7 | 870.0 | 1,010.7 | |
| 372.6 | 372.6 | 698.8 | 706.5 | 637.3 | 637.3 | 760.4 | 702.7 | 670.1 | 670.1 | |
| 2,500.1 | 2,781.9 | 3,457.5 | 3,560.9 | 2,895.9 | 3,025.5 | 3,323.6 | 3,323.7 | 3,472.5 | 3,840.3 | |
| Growth | +11.3% | +24.3% | +3.0% | −18.7% | +4.5% | +9.9% | +0.0% | +4.5% | +10.6% | |
| Liabilities | ||||||||||
| n/a | n/a | n/a | n/a | n/a | n/a | n/a | 3.5 | 3.8 | 3.8 | |
| 909.0 | 975.5 | 1,462.4 | 1,226.0 | 842.9 | 927.8 | 879.4 | 914.3 | 914.4 | 912.3 | |
| calc | 909.0 | 975.5 | 1,462.4 | 1,226.0 | 842.9 | 927.8 | 879.4 | 917.8 | 918.2 | 916.2 |
| Equity | ||||||||||
| 74.8 | 230.9 | 433.0 | 474.3 | 651.8 | 706.3 | 800.8 | 782.1 | 838.4 | 1,015.9 | |
| 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 | |
| Growth | +23.2% | +21.3% | +4.2% | +12.9% | +0.8% | +5.5% | −1.6% | +3.5% | +12.7% | |
| Per share and net cash | ||||||||||
| calc | −652.8 | −566.2 | −1,206.1 | −846.1 | −391.3 | −390.1 | −476.7 | −467.6 | −414.2 | −414.9 |
| 100.4 | 101.8 | 103.7 | 105.5 | 106.8 | 103.5 | 102.2 | 102.1 | 102.0 | 103.4 | |
| calc | 8.18 | 9.93 | 11.83 | 12.12 | 13.52 | 14.06 | 15.02 | 14.80 | 15.33 | 17.05 |
Lines marked calc are worked out here from filed figures; point at one for how.