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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 389.3 | 449.5 | 636.9 | 550.4 | 960.8 | 1,099.4 | 942.1 | 937.4 | 1,043.9 | 1,094.9 | |
| 247.4 | 324.2 | 439.0 | 550.3 | 657.7 | 897.2 | 859.7 | 903.4 | 995.7 | 1,101.8 | |
| 27.1 | 31.7 | 55.6 | 112.1 | 139.2 | 230.2 | 338.8 | 296.9 | 254.3 | 226.3 | |
| 175.2 | 348.8 | 521.3 | 631.7 | 734.7 | 1,081.9 | 1,231.9 | 1,290.9 | 1,271.1 | 1,131.5 | |
| 61.0 | 64.6 | 64.0 | 63.9 | 444.8 | 418.5 | 407.6 | 419.5 | 442.6 | 491.8 | |
| 1,396.2 | 1,784.0 | 2,052.5 | 2,500.7 | 4,829.7 | 5,942.1 | 5,947.9 | 6,083.9 | 6,214.6 | 6,233.7 | |
| Growth | +27.8% | +15.0% | +21.8% | +93.1% | +23.0% | +0.1% | +2.3% | +2.1% | +0.3% | |
| Liabilities | ||||||||||
| 400.8 | 629.7 | 799.6 | 1,154.5 | 1,595.8 | 2,319.4 | 2,346.6 | 2,453.4 | 2,362.6 | 2,184.5 | |
| Equity | ||||||||||
| 131.4 | 267.3 | 378.1 | 439.9 | 2,215.8 | 2,619.4 | 2,566.7 | 2,447.2 | 2,483.8 | 2,464.2 | |
| 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 | |
| Growth | +15.5% | +8.5% | +7.4% | +140.2% | +12.0% | −0.6% | +0.8% | +6.1% | +5.1% | |
| Per share and net cash | ||||||||||
| 79.6 | 80.0 | 79.8 | 78.4 | 78.9 | 78.7 | 77.3 | 75.1 | 73.8 | 71.4 | |
| calc | 12.56 | 14.42 | 15.70 | 17.16 | 41.01 | 46.03 | 46.61 | 48.36 | 52.16 | 56.74 |
Lines marked calc are worked out here from filed figures; point at one for how.