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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 75.5% | 75.8% | 73.6% | 72.5% | 71.3% | 74.3% | 70.5% | 70.1% | 70.0% | 67.2% | |
| 23.1% | 24.0% | 23.7% | 22.5% | 15.7% | 24.7% | 17.2% | 16.7% | 15.2% | 13.5% | |
| 22.5% | 24.8% | 23.7% | 23.4% | 15.3% | 25.6% | 16.0% | 16.6% | 15.2% | 14.5% | |
| 17.6% | 15.7% | 20.4% | 18.4% | 71.8% | 19.5% | 9.7% | 11.5% | 10.5% | 10.2% | |
| 16.4% | 16.5% | 16.9% | 24.8% | 20.5% | 19.5% | 7.4% | 15.7% | 15.6% | 12.2% | |
| Spending | ||||||||||
| 7.0% | 6.6% | 6.6% | 6.5% | 7.1% | 6.3% | 8.2% | 9.0% | 9.1% | 9.2% | |
| n/a | n/a | 43.3% | 44.5% | 48.6% | 43.2% | 44.8% | 44.1% | 44.1% | 43.5% | |
| 6.5% | 13.3% | 11.4% | 6.2% | 6.3% | 10.1% | 7.8% | 4.6% | 2.9% | 2.5% | |
| 21.1% | 35.7% | 12.4% | 20.0% | −368.6% | 23.7% | 39.6% | 30.6% | 30.8% | 29.9% | |
| Returns | ||||||||||
| 19.0% | 20.0% | 31.9% | 32.9% | 54.9% | 21.3% | 10.0% | 12.3% | 10.9% | 10.1% | |
| 13.6% | 13.0% | 19.5% | 17.7% | 36.8% | 13.0% | 6.1% | 7.3% | 6.8% | 6.6% | |
| Balance and payout | ||||||||||
| 28.7% | 35.3% | 39.0% | 46.2% | 33.0% | 39.0% | 39.5% | 40.3% | 38.0% | 35.0% | |
| 54.3% | 42.7% | 90.5% | 66.9% | 0.0% | 48.6% | 157.1% | 97.4% | 56.7% | 94.9% | |