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 | 1,840.0 | 2,262.0 | 2,713.0 | 2,698.0 | 2,081.0 | 2,402.0 | 2,769.0 | 3,035.0 | 3,225.0 | 3,010.0 |
| Growth | +22.9% | +19.9% | −0.6% | −22.9% | +15.4% | +15.3% | +9.6% | +6.3% | −6.7% | |
| Operating income | 452.0 | 652.0 | 923.0 | 892.0 | 534.0 | 669.0 | 784.0 | 919.0 | 992.0 | 880.0 |
| Net income | 215.0 | 504.0 | 639.0 | 604.0 | 299.0 | 442.0 | 531.0 | 673.0 | 731.0 | 623.0 |
| Growth | +134.4% | +26.8% | −5.5% | −50.5% | +47.8% | +20.1% | +26.7% | +8.6% | −14.8% | |
| EPS, diluted | 1.27 | 3.36 | 4.78 | 4.91 | 2.62 | 4.13 | 5.53 | 7.40 | 8.31 | 7.33 |
| Growth | +164.6% | +42.3% | +2.7% | −46.6% | +57.6% | +33.9% | +33.8% | +12.3% | −11.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 47.0% | 50.0% | 52.4% | 51.7% | 48.0% | 47.7% | 46.8% | 48.4% | 47.4% | 48.6% |
| Operating margin | 24.6% | 28.8% | 34.0% | 33.1% | 25.7% | 27.9% | 28.3% | 30.3% | 30.8% | 29.2% |
| Net margin | 11.7% | 22.3% | 23.6% | 22.4% | 14.4% | 18.4% | 19.2% | 22.2% | 22.7% | 20.7% |
| Free cash flow margin | 28.3% | 25.1% | 27.2% | 25.0% | 21.4% | 19.2% | 17.7% | 21.7% | 20.4% | 22.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 591.0 | 658.0 | 837.0 | 847.0 | 561.0 | 635.0 | 657.0 | 784.0 | 801.0 | 836.0 |
| Capital expenditure | −71.0 | −91.0 | −100.0 | −172.0 | −115.0 | −175.0 | −167.0 | −125.0 | −143.0 | −175.0 |
| Free cash flow | 520.0 | 567.0 | 737.0 | 675.0 | 446.0 | 460.0 | 490.0 | 659.0 | 658.0 | 661.0 |
| Growth | +9.0% | +30.0% | −8.4% | −33.9% | +3.1% | +6.5% | +34.5% | −0.2% | +0.5% | |
| Buybacks | −256.0 | −885.0 | −609.0 | −393.0 | −225.0 | −513.0 | −278.0 | −263.0 | −254.0 | −328.0 |
| Dividends paid | −100.0 | −89.0 | −80.0 | −73.0 | −78.0 | −81.0 | −80.0 | −83.0 | −87.0 | −91.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 205.0 | 199.0 | 231.0 | 192.0 | 310.0 | 127.0 | 232.0 | 555.0 | 781.0 | 1,495.0 |
| Total debt | 2,159.0 | 2,546.0 | 2,523.0 | 2,518.0 | 2,513.0 | 2,510.0 | 2,507.0 | 2,503.0 | 2,400.0 | 2,890.0 |
| Net cash (debt) | −1,954.0 | −2,347.0 | −2,292.0 | −2,326.0 | −2,203.0 | −2,383.0 | −2,275.0 | −1,948.0 | −1,619.0 | −1,395.0 |
| Shareholders’ equity | 1,081.0 | 689.0 | 659.0 | 781.0 | 756.0 | 634.0 | 874.0 | 1,233.0 | 1,651.0 | 1,867.0 |
| Debt to equity | 2.00 | 3.70 | 3.83 | 3.22 | 3.32 | 3.96 | 2.87 | 2.03 | 1.45 | 1.55 |
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 | ||||||||||
| 1,840.0 | 2,262.0 | 2,713.0 | 2,698.0 | 2,081.0 | 2,402.0 | 2,769.0 | 3,035.0 | 3,225.0 | 3,010.0 | |
| Growth | +22.9% | +19.9% | −0.6% | −22.9% | +15.4% | +15.3% | +9.6% | +6.3% | −6.7% | |
| 976.0 | 1,131.0 | 1,291.0 | 1,304.0 | 1,083.0 | 1,257.0 | 1,472.0 | 1,565.0 | 1,696.0 | 1,547.0 | |
| 864.0 | 1,131.0 | 1,422.0 | 1,394.0 | 998.0 | 1,145.0 | 1,297.0 | 1,470.0 | 1,529.0 | 1,463.0 | |
| Growth | +30.9% | +25.7% | −2.0% | −28.4% | +14.7% | +13.3% | +13.3% | +4.0% | −4.3% | |
| 88.0 | 105.0 | 131.0 | 154.0 | 147.0 | 171.0 | 185.0 | 194.0 | 200.0 | 174.0 | |
| 324.0 | 342.0 | 368.0 | 356.0 | 317.0 | 305.0 | 328.0 | 357.0 | 336.0 | 380.0 | |
| 452.0 | 652.0 | 923.0 | 892.0 | 534.0 | 669.0 | 784.0 | 919.0 | 992.0 | 880.0 | |
| Growth | +44.2% | +41.6% | −3.4% | −40.1% | +25.3% | +17.2% | +17.2% | +7.9% | −11.3% | |
| 341.0 | 527.0 | 805.0 | 768.0 | 393.0 | 572.0 | 645.0 | 827.0 | 897.0 | 804.0 | |
| 126.0 | 23.0 | 166.0 | 164.0 | 94.0 | 130.0 | 114.0 | 154.0 | 166.0 | 181.0 | |
| 215.0 | 504.0 | 639.0 | 604.0 | 299.0 | 442.0 | 531.0 | 673.0 | 731.0 | 623.0 | |
| Growth | +134.4% | +26.8% | −5.5% | −50.5% | +47.8% | +20.1% | +26.7% | +8.6% | −14.8% | |
| Per share | ||||||||||
| 1.28 | 3.38 | 4.81 | 4.95 | 2.62 | 4.13 | 5.53 | 7.48 | 8.40 | 7.42 | |
| 1.27 | 3.36 | 4.78 | 4.91 | 2.62 | 4.13 | 5.53 | 7.40 | 8.31 | 7.33 | |
| Growth | +164.6% | +42.3% | +2.7% | −46.6% | +57.6% | +33.9% | +33.8% | +12.3% | −11.8% | |
| 168.0 | 149.0 | 133.0 | 122.0 | 114.0 | 107.0 | 96.0 | 90.0 | 87.0 | 84.0 | |
| 169.0 | 150.0 | 134.0 | 123.0 | 114.0 | 107.0 | 96.0 | 91.0 | 88.0 | 85.0 | |
| Growth | −11.2% | −10.7% | −8.2% | −7.3% | −6.1% | −10.3% | −5.2% | −3.3% | −3.4% | |