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 | 969.2 | 1,110.0 | 1,285.8 | 1,489.0 | 1,669.3 | 1,856.0 | 1,832.4 | 1,901.9 | 2,162.4 | 2,317.2 |
| Growth | +14.5% | +15.8% | +15.8% | +12.1% | +11.2% | −1.3% | +3.8% | +13.7% | +7.2% | |
| Net income | 332.8 | 470.2 | 574.0 | 656.1 | 421.0 | 958.3 | 535.8 | 286.1 | 247.9 | 423.9 |
| Growth | +41.3% | +22.1% | +14.3% | −35.8% | +127.6% | −44.1% | −46.6% | −13.4% | +71.0% | |
| EPS, diluted | 16.31 | 24.04 | 29.39 | 34.57 | 23.47 | 59.52 | 39.32 | 21.99 | 19.88 | 36.38 |
| Growth | +47.4% | +22.3% | +17.6% | −32.1% | +153.6% | −33.9% | −44.1% | −9.6% | +83.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 34.3% | 42.4% | 44.6% | 44.1% | 25.2% | 51.6% | 29.2% | 15.0% | 11.5% | 18.3% |
| Free cash flow margin | 51.8% | 50.2% | 52.8% | 52.8% | 58.5% | 57.2% | 67.4% | 63.1% | 52.5% | 45.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 507.2 | 566.0 | 703.9 | 812.3 | 985.2 | 1,069.4 | 1,238.7 | 1,203.8 | 1,137.9 | 1,054.6 |
| Capital expenditure | −5.5 | −8.4 | −25.1 | −26.8 | −8.5 | −7.6 | −3.1 | −4.0 | −1.8 | −1.6 |
| Free cash flow | 501.7 | 557.6 | 678.8 | 785.5 | 976.7 | 1,061.8 | 1,235.6 | 1,199.8 | 1,136.1 | 1,053.0 |
| Growth | +11.1% | +21.7% | +15.7% | +24.3% | +8.7% | +16.4% | −2.9% | −5.3% | −7.3% | |
| Buybacks | −121.7 | −123.5 | −129.1 | −300.4 | −480.8 | −1,471.8 | −784.5 | −202.6 | −313.3 | −725.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 14.6 | 8.2 | 25.7 | 187.4 | 16.0 | 23.3 | 7.7 | 13.2 | 343.7 | 22.8 |
| Shareholders’ equity | 1,173.7 | 1,535.8 | 1,990.9 | 2,355.3 | 2,302.5 | 1,824.2 | 1,624.0 | 1,753.7 | 1,749.6 | 1,523.6 |
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 | ||||||||||
| 14.6 | 8.2 | 25.7 | 187.4 | 16.0 | 23.3 | 7.7 | 13.2 | 343.7 | 22.8 | |
| 18.2 | 20.5 | 40.2 | 59.7 | 59.4 | 57.3 | 51.4 | 46.5 | 14.7 | 12.6 | |
| 4,218.0 | 4,985.6 | 6,237.4 | 7,423.2 | 7,489.0 | 7,050.9 | 6,904.7 | 7,610.2 | 8,854.6 | 8,631.7 | |
| Growth | +18.2% | +25.1% | +19.0% | +0.9% | −5.8% | −2.1% | +10.2% | +16.4% | −2.5% | |
| Liabilities | ||||||||||
| 3,044.3 | 3,449.8 | 4,246.5 | 5,067.9 | 5,186.5 | 5,226.7 | 5,280.7 | 5,856.5 | 7,105.0 | 7,108.1 | |
| Equity | ||||||||||
| 1,042.0 | 1,390.3 | 1,836.1 | 2,196.6 | 2,138.8 | 1,626.7 | 1,381.1 | 1,475.6 | 1,414.7 | 1,119.2 | |
| 1,173.7 | 1,535.8 | 1,990.9 | 2,355.3 | 2,302.5 | 1,824.2 | 1,624.0 | 1,753.7 | 1,749.6 | 1,523.6 | |
| Growth | +30.9% | +29.6% | +18.3% | −2.2% | −20.8% | −11.0% | +8.0% | −0.2% | −12.9% | |
| Per share and net cash | ||||||||||
| 19.9 | 19.3 | 19.0 | 18.4 | 17.1 | 14.1 | 12.8 | 12.5 | 12.0 | 10.7 | |
| calc | 59.05 | 79.53 | 104.94 | 128.33 | 134.71 | 128.96 | 127.30 | 140.05 | 145.22 | 142.66 |
Lines marked calc are worked out here from filed figures; point at one for how.