Closing prices at the end of each trading day, from 12 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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,079.9 | 1,473.4 | 1,966.5 | 2,406.8 | 2,471.9 | 3,952.6 | 3,734.6 | 3,862.3 | 3,999.0 | 4,035.0 |
| Growth | +36.4% | +33.5% | +22.4% | +2.7% | +59.9% | −5.5% | +3.4% | +3.5% | +0.9% | |
| Operating income | 248.9 | 353.6 | 466.6 | 542.5 | 387.2 | 976.4 | 642.6 | 643.3 | 607.6 | 545.8 |
| Net income | 189.7 | 231.4 | 400.2 | 442.8 | 1,775.9 | 772.0 | 361.6 | 445.1 | 421.4 | 410.4 |
| Growth | +22.0% | +72.9% | +10.6% | +301.1% | −56.5% | −53.2% | +23.1% | −5.3% | −2.6% | |
| EPS, diluted | 2.33 | 2.83 | 4.92 | 5.53 | 22.41 | 9.69 | 4.61 | 5.81 | 5.62 | 5.65 |
| Growth | +21.5% | +73.9% | +12.4% | +305.2% | −56.8% | −52.4% | +26.0% | −3.3% | +0.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 75.5% | 75.8% | 73.6% | 72.5% | 71.3% | 74.3% | 70.5% | 70.1% | 70.0% | 67.2% |
| Operating margin | 23.1% | 24.0% | 23.7% | 22.5% | 15.7% | 24.7% | 17.2% | 16.7% | 15.2% | 13.5% |
| Net margin | 17.6% | 15.7% | 20.4% | 18.4% | 71.8% | 19.5% | 9.7% | 11.5% | 10.5% | 10.2% |
| Free cash flow margin | 16.4% | 16.5% | 16.9% | 24.8% | 20.5% | 19.5% | 7.4% | 15.7% | 15.6% | 12.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 247.7 | 438.5 | 554.7 | 747.3 | 662.2 | 1,172.5 | 568.7 | 785.8 | 738.2 | 593.2 |
| Capital expenditure | −70.6 | −195.7 | −223.3 | −149.7 | −154.9 | −401.1 | −291.9 | −177.7 | −115.6 | −102.4 |
| Free cash flow | 177.1 | 242.8 | 331.4 | 597.6 | 507.3 | 771.4 | 276.8 | 608.1 | 622.7 | 490.8 |
| Growth | +37.1% | +36.5% | +80.3% | −15.1% | +52.1% | −64.1% | +119.6% | +2.4% | −21.2% | |
| Buybacks | −96.2 | −103.8 | −300.0 | −400.0 | 0.0 | −375.0 | −435.0 | −592.4 | −352.9 | −465.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 389.3 | 449.5 | 636.9 | 550.4 | 960.8 | 1,099.4 | 942.1 | 937.4 | 1,043.9 | 1,094.9 |
| Shareholders’ equity | 999.3 | 1,154.3 | 1,252.9 | 1,346.2 | 3,233.9 | 3,622.7 | 3,601.4 | 3,630.5 | 3,852.0 | 4,049.1 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2016 31 Dec 2016 | FY2017 31 Dec 2017 | FY2018 31 Dec 2018 | FY2019 31 Dec 2019 | FY2020 31 Dec 2020 | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 1,079.9 | 1,473.4 | 1,966.5 | 2,406.8 | 2,471.9 | 3,952.6 | 3,734.6 | 3,862.3 | 3,999.0 | 4,035.0 | |
| Growth | +36.4% | +33.5% | +22.4% | +2.7% | +59.9% | −5.5% | +3.4% | +3.5% | +0.9% | |
| 264.6 | 356.5 | 518.6 | 662.9 | 708.7 | 1,017.2 | 1,100.9 | 1,155.4 | 1,199.9 | 1,324.0 | |
| 815.3 | 1,116.9 | 1,447.9 | 1,743.9 | 1,763.2 | 2,935.4 | 2,633.8 | 2,706.9 | 2,799.2 | 2,711.0 | |
| Growth | +37.0% | +29.6% | +20.4% | +1.1% | +66.5% | −10.3% | +2.8% | +3.4% | −3.1% | |
| 75.7 | 97.6 | 128.9 | 157.4 | 175.3 | 250.3 | 305.3 | 346.8 | 364.2 | 369.9 | |
| n/a | n/a | 852.4 | 1,072.1 | 1,200.8 | 1,708.6 | 1,674.5 | 1,703.4 | 1,763.2 | 1,755.8 | |
| 248.9 | 353.6 | 466.6 | 542.5 | 387.2 | 976.4 | 642.6 | 643.3 | 607.6 | 545.8 | |
| Growth | +42.1% | +31.9% | +16.3% | −28.6% | +152.2% | −34.2% | +0.1% | −5.6% | −10.2% | |
| 242.6 | 364.8 | 466.7 | 562.7 | 378.9 | 1,012.4 | 599.1 | 641.2 | 609.0 | 585.3 | |
| 51.2 | 130.2 | 57.7 | 112.3 | −1,396.9 | 240.4 | 237.5 | 196.2 | 187.6 | 174.9 | |
| 189.7 | 231.4 | 400.2 | 442.8 | 1,775.9 | 772.0 | 361.6 | 445.1 | 421.4 | 410.4 | |
| Growth | +22.0% | +72.9% | +10.6% | +301.1% | −56.5% | −53.2% | +23.1% | −5.3% | −2.6% | |
| Per share | ||||||||||
| 2.38 | 2.89 | 5.00 | 5.57 | 22.55 | 9.78 | 4.62 | 5.82 | 5.63 | 5.66 | |
| 2.33 | 2.83 | 4.92 | 5.53 | 22.41 | 9.69 | 4.61 | 5.81 | 5.62 | 5.65 | |
| Growth | +21.5% | +73.9% | +12.4% | +305.2% | −56.8% | −52.4% | +26.0% | −3.3% | +0.5% | |
| 79.9 | 80.1 | 80.1 | 79.4 | 78.8 | 78.9 | 78.2 | 76.4 | 74.9 | 72.5 | |
| 81.5 | 81.8 | 81.4 | 80.1 | 79.2 | 79.7 | 78.4 | 76.6 | 75.0 | 72.6 | |
| Growth | +0.4% | −0.6% | −1.5% | −1.1% | +0.6% | −1.6% | −2.4% | −2.1% | −3.2% | |