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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 198.2 | 171.4 | 431.4 | 300.2 | 307.0 | 249.4 | 745.9 | 516.0 | 450.5 | 300.8 | |
| n/a | n/a | n/a | 100.5 | 93.7 | 101.5 | 98.6 | 104.8 | 86.8 | 105.0 | |
| 2.9 | 3.2 | 3.7 | 3.9 | 4.7 | 5.9 | 7.1 | 6.7 | 6.5 | 7.4 | |
| 1,192.3 | 1,062.9 | 1,023.3 | 977.0 | 915.9 | 906.9 | 895.8 | 891.1 | 907.8 | 937.8 | |
| 741.4 | 743.3 | 747.9 | 755.9 | 751.0 | 775.3 | 773.1 | 773.7 | 771.5 | 774.1 | |
| 3,939.3 | 4,096.9 | 4,292.0 | 4,994.5 | 5,040.0 | 5,101.4 | 5,499.3 | 5,182.8 | 5,034.8 | 4,956.6 | |
| Growth | +4.0% | +4.8% | +16.4% | +0.9% | +1.2% | +7.8% | −5.8% | −2.9% | −1.6% | |
| Liabilities | ||||||||||
| n/a | n/a | 23.3 | 22.8 | 29.0 | 24.3 | 29.3 | 29.3 | 78.2 | 29.8 | |
| n/a | n/a | 2,305.6 | 2,257.6 | 2,218.2 | 2,356.4 | 2,822.2 | 2,732.8 | 2,662.1 | 2,730.5 | |
| calc | 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 |
| 3,411.6 | 3,523.7 | 3,643.6 | 4,478.2 | 4,490.4 | 4,665.0 | 5,033.6 | 4,873.0 | 4,775.5 | 4,839.2 | |
| Equity | ||||||||||
| −290.9 | −163.3 | 146.3 | 185.7 | 238.7 | 344.2 | 414.7 | 409.9 | 399.7 | 435.1 | |
| 527.7 | 573.2 | 648.4 | 516.4 | 549.6 | 436.4 | 465.7 | 309.8 | 259.4 | 117.4 | |
| Growth | +8.6% | +13.1% | −20.4% | +6.4% | −20.6% | +6.7% | −33.5% | −16.3% | −54.7% | |
| Per share and net cash | ||||||||||
| calc | 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 |
| 246.6 | 240.5 | 231.2 | 224.9 | 224.3 | 215.8 | 213.1 | 205.4 | 203.8 | 190.3 | |
| calc | 2.14 | 2.38 | 2.80 | 2.30 | 2.45 | 2.02 | 2.19 | 1.51 | 1.27 | 0.62 |
Lines marked calc are worked out here from filed figures; point at one for how.