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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 16.7% | 16.2% | 18.0% | 17.7% | 17.1% | 16.5% | 18.4% | 18.5% | 19.5% | 20.7% | |
| 6.8% | 8.0% | 5.3% | 5.1% | 1.3% | 5.6% | 8.4% | 1.9% | 4.8% | 9.1% | |
| 2.6% | 5.3% | 2.1% | 1.6% | −2.2% | 3.1% | 7.3% | 0.0% | 3.4% | 7.2% | |
| 1.4% | 4.7% | 7.8% | 1.9% | 8.4% | 2.4% | 3.8% | −0.8% | 2.3% | 6.1% | |
| 8.4% | 6.8% | 5.5% | 7.9% | 8.7% | 4.2% | 6.8% | 1.2% | 2.1% | −0.0% | |
| Spending | ||||||||||
| n/a | n/a | 0.6% | 0.8% | 0.9% | 0.8% | 1.0% | 1.2% | 1.3% | 1.0% | |
| 5.8% | 4.7% | 6.2% | 6.1% | 5.8% | 5.6% | 6.3% | 6.7% | 7.0% | 6.6% | |
| 3.4% | 5.7% | 6.7% | 6.7% | 4.9% | 3.6% | 4.1% | 7.2% | 7.6% | 10.1% | |
| 46.9% | 10.9% | −186.9% | 7.0% | n/a | 22.3% | 48.3% | 6,402.4% | 32.9% | 15.6% | |
| Returns | ||||||||||
| 4.2% | 12.3% | 14.1% | 3.2% | 12.3% | 3.7% | 6.2% | −1.2% | 3.6% | 10.1% | |
| 1.4% | 4.5% | 5.0% | 1.2% | 6.1% | 1.8% | 2.8% | −0.6% | 1.6% | 4.6% | |
| Balance and payout | ||||||||||
| 1.11 | 0.96 | 1.19 | 0.96 | 0.58 | 0.64 | 0.57 | 0.61 | 0.59 | 0.52 | |
| n/a | n/a | n/a | n/a | n/a | 68.4% | 20.8% | 90.3% | 67.4% | n/a | |