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 | 2,194.6 | 2,305.0 | 2,378.4 | 2,239.6 | 2,027.5 | 2,412.4 | 2,329.6 | 2,057.8 | 2,040.9 | 2,074.4 |
| Growth | +5.0% | +3.2% | −5.8% | −9.5% | +19.0% | −3.4% | −11.7% | −0.8% | +1.6% | |
| Operating income | 1,034.1 | 1,107.9 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net income | 472.8 | 689.5 | 243.6 | 15.7 | 202.2 | 565.7 | 1,145.9 | 672.9 | 511.6 | 716.6 |
| Growth | +45.8% | −64.7% | −93.6% | +1,187.9% | +179.8% | +102.6% | −41.3% | −24.0% | +40.1% | |
| EPS, diluted | 8.57 | 12.03 | 4.52 | 0.31 | 4.33 | 13.05 | 25.35 | 17.42 | 15.13 | 22.74 |
| Growth | +40.4% | −62.4% | −93.1% | +1,296.8% | +201.4% | +94.3% | −31.3% | −13.1% | +50.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 47.1% | 48.1% | n/a | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| Net margin | 21.5% | 29.9% | 10.2% | 0.7% | 10.0% | 23.4% | 49.2% | 32.7% | 25.1% | 34.5% |
| Free cash flow margin | 46.9% | 50.0% | 47.2% | 41.1% | 49.4% | 51.8% | 44.8% | 41.9% | 45.5% | 46.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1,050.3 | 1,170.4 | 1,140.6 | 929.1 | 1,009.3 | 1,259.2 | 1,054.7 | 874.3 | 932.1 | 973.2 |
| Capital expenditure | −20.2 | −18.5 | −18.7 | −9.6 | −8.5 | −8.4 | −11.4 | −12.4 | −3.4 | −6.1 |
| Free cash flow | 1,030.1 | 1,151.9 | 1,121.9 | 919.5 | 1,000.8 | 1,250.8 | 1,043.3 | 861.9 | 928.7 | 967.1 |
| Growth | +11.8% | −2.6% | −18.0% | +8.8% | +25.0% | −16.6% | −17.4% | +7.8% | +4.1% | |
| Buybacks | −33.4 | −351.3 | −496.1 | −356.1 | −335.1 | −595.3 | −713.8 | −341.9 | −709.8 | −706.3 |
| Dividends paid | 0.0 | −44.9 | −64.4 | −65.3 | −16.8 | −1.7 | −1.6 | −1.5 | −1.4 | −1.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 430.8 | 439.5 | 565.5 | 539.6 | 1,039.7 | 908.5 | 429.2 | 813.6 | 950.0 | 586.0 |
| Total debt | 868.6 | 809.0 | 1,829.6 | 1,793.8 | 2,312.1 | 2,490.4 | 2,535.3 | 2,537.5 | 2,620.2 | 2,691.3 |
| Net cash (debt) | −437.8 | −369.5 | −1,264.1 | −1,254.2 | −1,272.4 | −1,581.9 | −2,106.1 | −1,723.9 | −1,670.2 | −2,105.3 |
| Shareholders’ equity | 3,619.6 | 3,822.2 | 3,457.4 | 2,937.5 | 2,779.7 | 2,786.4 | 3,230.3 | 3,587.9 | 3,345.3 | 3,238.4 |
| Debt to equity | 0.24 | 0.21 | 0.53 | 0.61 | 0.83 | 0.89 | 0.78 | 0.71 | 0.78 | 0.83 |
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 | ||||||||||
| 430.8 | 439.5 | 565.5 | 539.6 | 1,039.7 | 908.5 | 429.2 | 813.6 | 950.0 | 586.0 | |
| 110.1 | 111.0 | 104.3 | 92.3 | 79.6 | 73.9 | 68.5 | 67.3 | 57.6 | 54.4 | |
| 2,628.1 | 2,662.5 | 2,633.4 | 2,651.7 | 2,661.4 | 2,689.2 | 2,648.7 | 2,523.6 | 2,504.9 | 2,531.2 | |
| 8,749.1 | 8,702.1 | 8,219.1 | 7,653.5 | 7,888.9 | 8,876.4 | 8,881.0 | 9,059.6 | 8,830.9 | 9,207.4 | |
| Growth | −0.5% | −5.6% | −6.9% | +3.1% | +12.5% | +0.1% | +2.0% | −2.5% | +4.3% | |
| Liabilities | ||||||||||
| 868.6 | 809.0 | 1,829.6 | 1,793.8 | 2,312.1 | 2,490.4 | 2,535.3 | 2,537.5 | 2,620.2 | 2,691.3 | |
| calc | 868.6 | 809.0 | 1,829.6 | 1,793.8 | 2,312.1 | 2,490.4 | 2,535.3 | 2,537.5 | 2,620.2 | 2,691.3 |
| 3,649.1 | 3,311.7 | 3,250.5 | 3,237.7 | 3,900.1 | 4,491.9 | 4,240.0 | 4,096.1 | 4,182.2 | 4,785.3 | |
| Equity | ||||||||||
| 3,054.4 | 3,698.5 | 3,876.8 | 3,819.8 | 4,005.5 | 4,569.5 | 5,718.2 | 6,389.6 | 6,899.8 | 7,615.4 | |
| 3,619.6 | 3,822.2 | 3,457.4 | 2,937.5 | 2,779.7 | 2,786.4 | 3,230.3 | 3,587.9 | 3,345.3 | 3,238.4 | |
| Growth | +5.6% | −9.5% | −15.0% | −5.4% | +0.2% | +15.9% | +11.1% | −6.8% | −3.2% | |
| Per share and net cash | ||||||||||
| calc | −437.8 | −369.5 | −1,264.1 | −1,254.2 | −1,272.4 | −1,581.9 | −2,106.1 | −1,723.9 | −1,670.2 | −2,105.3 |
| 58.5 | 58.5 | 58.5 | 58.5 | 58.5 | 39.8 | 35.9 | 32.8 | 29.3 | 26.7 | |
| calc | 61.87 | 65.34 | 59.10 | 50.21 | 47.52 | 70.05 | 90.08 | 109.41 | 114.34 | 121.36 |
Lines marked calc are worked out here from filed figures; point at one for how.