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 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,435.4 | 1,223.4 | 1,589.9 | 1,709.0 | 1,733.8 | 1,897.0 | 2,095.5 | 2,181.6 | 2,246.5 | 2,176.9 |
| Growth | −14.8% | +30.0% | +7.5% | +1.5% | +9.4% | +10.5% | +4.1% | +3.0% | −3.1% | |
| Operating income | 314.8 | 214.8 | 249.9 | 262.6 | 269.3 | 367.0 | 353.3 | 382.0 | 371.4 | 343.5 |
| Net income | 129.6 | 194.0 | 460.1 | 136.9 | 117.8 | 200.4 | 177.4 | 204.4 | 194.4 | 165.1 |
| Growth | +49.7% | +137.1% | −70.2% | −14.0% | +70.1% | −11.5% | +15.3% | −4.9% | −15.1% | |
| EPS, diluted | 0.49 | 0.77 | 1.88 | 0.58 | 0.52 | 0.89 | 0.82 | 0.97 | 0.95 | 0.85 |
| Growth | +57.1% | +144.2% | −69.1% | −10.3% | +71.2% | −7.9% | +18.3% | −2.1% | −10.5% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.9% | 17.6% | 15.7% | 15.4% | 15.5% | 19.3% | 16.9% | 17.5% | 16.5% | 15.8% |
| Net margin | 9.0% | 15.9% | 28.9% | 8.0% | 6.8% | 10.6% | 8.5% | 9.4% | 8.7% | 7.6% |
| Free cash flow margin | 3.1% | 12.8% | 9.7% | 12.6% | 12.4% | 14.1% | 8.3% | 11.9% | 11.6% | 11.1% |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 193.8 | 238.8 | 224.2 | 288.9 | 284.4 | 345.8 | 259.9 | 345.4 | 355.3 | 344.5 |
| Capital expenditure | −150.0 | −81.7 | −69.9 | −74.5 | −69.0 | −78.0 | −85.5 | −85.0 | −94.4 | −101.9 |
| Free cash flow | 43.8 | 157.1 | 154.4 | 214.5 | 215.4 | 267.8 | 174.4 | 260.4 | 260.9 | 242.6 |
| Growth | +258.6% | −1.7% | +38.9% | +0.4% | +24.3% | −34.9% | +49.3% | +0.2% | −7.0% | |
| Buybacks | −337.0 | −126.2 | −269.8 | −217.8 | −62.2 | −268.5 | −52.0 | −189.6 | −77.4 | −200.8 |
| Dividends paid | −63.8 | −68.3 | −80.5 | −96.4 | −64.9 | −94.8 | −106.8 | −209.3 | −204.4 | −129.6 |
| FY2017 | FY2017 | FY2018 | FY2019 | FY2021 | FY2022 | FY2023 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 198.2 | 171.4 | 431.4 | 300.2 | 307.0 | 249.4 | 745.9 | 516.0 | 450.5 | 300.8 |
| Total debt | n/a | n/a | 2,328.8 | 2,280.3 | 2,247.1 | 2,380.7 | 2,851.4 | 2,762.1 | 2,740.3 | 2,760.3 |
| Net cash (debt) | n/a | n/a | −1,897.4 | −1,980.1 | −1,940.1 | −2,131.2 | −2,105.6 | −2,246.0 | −2,289.8 | −2,459.4 |
| Shareholders’ equity | 527.7 | 573.2 | 648.4 | 516.4 | 549.6 | 436.4 | 465.7 | 309.8 | 259.4 | 117.4 |
| Debt to equity | n/a | n/a | 3.59 | 4.42 | 4.09 | 5.46 | 6.12 | 8.92 | 10.57 | 23.51 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2017 1 Jan 2017 | FY2017 31 Dec 2017 | FY2018 30 Dec 2018 | FY2019 29 Dec 2019 | FY2021 3 Jan 2021 | FY2022 2 Jan 2022 | FY2023 1 Jan 2023 | FY2023 31 Dec 2023 | FY2024 29 Dec 2024 | FY2025 28 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,435.4 | 1,223.4 | 1,589.9 | 1,709.0 | 1,733.8 | 1,897.0 | 2,095.5 | 2,181.6 | 2,246.5 | 2,176.9 | |
| Growth | −14.8% | +30.0% | +7.5% | +1.5% | +9.4% | +10.5% | +4.1% | +3.0% | −3.1% | |
| n/a | 517.9 | 548.6 | 597.5 | 614.9 | 611.7 | 773.2 | 794.5 | 783.2 | 791.7 | |
| 236.8 | 203.6 | 217.5 | 200.2 | 206.9 | 243.0 | 255.0 | 250.0 | 255.2 | 252.7 | |
| 314.8 | 214.8 | 249.9 | 262.6 | 269.3 | 367.0 | 353.3 | 382.0 | 371.4 | 343.5 | |
| Growth | −31.8% | +16.4% | +5.1% | +2.6% | +36.3% | −3.7% | +8.1% | −2.8% | −7.5% | |
| 201.7 | 101.0 | 574.9 | 171.5 | 152.8 | 240.6 | 243.5 | 279.4 | 272.4 | 227.2 | |
| 72.1 | −93.0 | 114.8 | 34.5 | 35.0 | 40.2 | 66.1 | 75.0 | 78.1 | 62.2 | |
| 129.6 | 194.0 | 460.1 | 136.9 | 117.8 | 200.4 | 177.4 | 204.4 | 194.4 | 165.1 | |
| Growth | +49.7% | +137.1% | −70.2% | −14.0% | +70.1% | −11.5% | +15.3% | −4.9% | −15.1% | |
| Per share | ||||||||||
| 0.49 | 0.79 | 1.93 | 0.60 | 0.53 | 0.91 | 0.83 | 0.98 | 0.95 | 0.85 | |
| 0.49 | 0.77 | 1.88 | 0.58 | 0.52 | 0.89 | 0.82 | 0.97 | 0.95 | 0.85 | |
| Growth | +57.1% | +144.2% | −69.1% | −10.3% | +71.2% | −7.9% | +18.3% | −2.1% | −10.5% | |
| 262.2 | 244.2 | 237.8 | 229.9 | 223.7 | 221.4 | 213.8 | 209.5 | 204.4 | 193.4 | |
| 266.7 | 252.3 | 245.0 | 235.1 | 228.0 | 224.4 | 215.8 | 211.5 | 205.6 | 194.0 | |
| Growth | −5.4% | −2.9% | −4.0% | −3.0% | −1.6% | −3.8% | −2.0% | −2.8% | −5.6% | |