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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 205.0 | 199.0 | 231.0 | 192.0 | 310.0 | 127.0 | 232.0 | 555.0 | 781.0 | 1,495.0 | |
| 197.0 | 221.0 | 279.0 | 253.0 | 228.0 | 301.0 | 363.0 | 356.0 | 360.0 | 333.0 | |
| 126.0 | 154.0 | 170.0 | 199.0 | 181.0 | 204.0 | 224.0 | 276.0 | 315.0 | 316.0 | |
| 464.0 | 448.0 | 466.0 | 616.0 | 638.0 | 706.0 | 763.0 | 774.0 | 803.0 | 862.0 | |
| 1,941.0 | 1,941.0 | 1,941.0 | 2,041.0 | 2,064.0 | 2,064.0 | 2,075.0 | 2,076.0 | 2,075.0 | 2,075.0 | |
| 4,219.0 | 4,205.0 | 4,237.0 | 4,450.0 | 4,477.0 | 4,457.0 | 4,671.0 | 5,025.0 | 5,336.0 | 6,082.0 | |
| Growth | −0.3% | +0.8% | +5.0% | +0.6% | −0.4% | +4.8% | +7.6% | +6.2% | +14.0% | |
| Liabilities | ||||||||||
| 12.0 | 12.0 | 0.0 | 6.0 | 6.0 | 6.0 | 6.0 | 6.0 | 5.0 | 5.0 | |
| 2,147.0 | 2,534.0 | 2,523.0 | 2,512.0 | 2,507.0 | 2,504.0 | 2,501.0 | 2,497.0 | 2,395.0 | 2,885.0 | |
| calc | 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 |
| 3,138.0 | 3,516.0 | 3,578.0 | 3,669.0 | 3,721.0 | 3,823.0 | 3,797.0 | 3,792.0 | 3,685.0 | 4,215.0 | |
| Equity | ||||||||||
| −586.0 | −1,055.0 | −1,100.0 | −970.0 | −974.0 | −1,126.0 | −953.0 | −628.0 | −239.0 | −38.0 | |
| 1,081.0 | 689.0 | 659.0 | 781.0 | 756.0 | 634.0 | 874.0 | 1,233.0 | 1,651.0 | 1,867.0 | |
| Growth | −36.3% | −4.4% | +18.5% | −3.2% | −16.1% | +37.9% | +41.1% | +33.9% | +13.1% | |
| Per share and net cash | ||||||||||
| calc | −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 |
| 162.6 | 140.1 | 126.1 | 117.8 | 111.9 | 97.8 | 91.9 | 87.2 | 85.5 | 82.8 | |
| calc | 6.65 | 4.92 | 5.22 | 6.63 | 6.75 | 6.48 | 9.51 | 14.14 | 19.31 | 22.55 |
Lines marked calc are worked out here from filed figures; point at one for how.