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 | 703.1 | 2,229.1 | 2,768.8 | 2,496.1 | 3,427.1 | 3,494.8 | 3,958.5 | 3,773.5 | 4,094.5 | 4,714.2 |
| Growth | +217.0% | +24.2% | −9.8% | +37.3% | +2.0% | +13.3% | −4.7% | +8.5% | +15.1% | |
| Operating income | 298.2 | 371.9 | 599.4 | 537.2 | 662.2 | 805.9 | 489.6 | 1,057.9 | 1,098.4 | 1,467.1 |
| Net income | 186.8 | 401.7 | 426.5 | 374.9 | 468.2 | 529.0 | 235.0 | 761.4 | 764.9 | 1,100.0 |
| Growth | +115.0% | +6.2% | −12.1% | +24.9% | +13.0% | −55.6% | +224.0% | +0.5% | +43.8% | |
| EPS, diluted | 2.27 | 3.69 | 3.76 | 3.34 | 4.27 | 4.92 | 2.19 | 7.13 | 7.21 | 10.42 |
| Growth | +62.6% | +1.9% | −11.2% | +27.8% | +15.2% | −55.5% | +225.6% | +1.1% | +44.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 80.6% | 44.7% | 44.0% | 45.5% | 36.6% | 42.2% | 44.0% | 50.8% | 50.6% | 51.5% |
| Operating margin | 42.4% | 16.7% | 21.6% | 21.5% | 19.3% | 23.1% | 12.4% | 28.0% | 26.8% | 31.1% |
| Net margin | 26.6% | 18.0% | 15.4% | 15.0% | 13.7% | 15.1% | 5.9% | 20.2% | 18.7% | 23.3% |
| Free cash flow margin | 26.3% | 15.1% | 18.0% | 23.9% | 41.2% | 15.6% | 14.9% | 27.3% | 25.4% | 35.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 229.6 | 374.4 | 534.7 | 632.8 | 1,458.8 | 596.8 | 651.1 | 1,075.6 | 1,100.6 | 1,752.6 |
| Capital expenditure | −44.4 | −37.5 | −36.3 | −35.1 | −47.4 | −51.0 | −59.8 | −45.0 | −60.9 | −71.0 |
| Free cash flow | 185.2 | 336.9 | 498.4 | 597.7 | 1,411.4 | 545.8 | 591.3 | 1,030.6 | 1,039.7 | 1,681.6 |
| Growth | +81.9% | +47.9% | +19.9% | +136.1% | −61.3% | +8.3% | +74.3% | +0.9% | +61.7% | |
| Buybacks | −60.5 | n/a | −140.9 | −156.9 | −349.1 | −81.3 | −100.9 | −83.9 | −204.8 | −66.7 |
| Dividends paid | −78.5 | −118.1 | −130.3 | −150.0 | −170.6 | −193.3 | −209.4 | −223.5 | −249.4 | −284.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 97.3 | 143.5 | 275.1 | 229.3 | 245.4 | 341.9 | 432.7 | 543.2 | 920.3 | 2,216.5 |
| Total debt | 0.0 | 1,237.9 | 1,215.4 | 867.6 | 1,203.9 | 1,299.3 | 1,742.0 | 1,439.2 | 1,441.0 | 1,442.9 |
| Net cash (debt) | 97.3 | −1,094.4 | −940.3 | −638.3 | −958.5 | −957.4 | −1,309.3 | −896.0 | −520.7 | 773.6 |
| Shareholders’ equity | 317.9 | 3,110.6 | 3,241.0 | 3,355.6 | 3,348.9 | 3,604.8 | 3,465.3 | 3,985.0 | 4,279.6 | 5,138.3 |
| Debt to equity | 0.00 | 0.40 | 0.38 | 0.26 | 0.36 | 0.36 | 0.50 | 0.36 | 0.34 | 0.28 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 229.6 | 374.4 | 534.7 | 632.8 | 1,458.8 | 596.8 | 651.1 | 1,075.6 | 1,100.6 | 1,752.6 | |
| Growth | +63.1% | +42.8% | +18.3% | +130.5% | −59.1% | +9.1% | +65.2% | +2.3% | +59.2% | |
| 44.4 | 192.2 | 204.0 | 176.6 | 158.5 | 167.4 | 166.8 | 158.0 | 133.0 | 122.4 | |
| Investment | ||||||||||
| −44.4 | −37.5 | −36.3 | −35.1 | −47.4 | −51.0 | −59.8 | −45.0 | −60.9 | −71.0 | |
| calc | 185.2 | 336.9 | 498.4 | 597.7 | 1,411.4 | 545.8 | 591.3 | 1,030.6 | 1,039.7 | 1,681.6 |
| Growth | +81.9% | +47.9% | +19.9% | +136.1% | −61.3% | +8.3% | +74.3% | +0.9% | +61.7% | |
| calc | 2.28 | 3.13 | 4.44 | 5.35 | 12.91 | 5.09 | 5.54 | 9.70 | 9.85 | 16.00 |
| −84.4 | −1,436.5 | −25.6 | −15.9 | −430.5 | −352.7 | −835.1 | −55.1 | −141.8 | 450.2 | |
| Financing | ||||||||||
| −150.2 | 1,099.7 | −371.6 | −662.9 | −201.7 | −200.3 | 81.7 | −656.1 | −495.0 | −371.6 | |
| −78.5 | −118.1 | −130.3 | −150.0 | −170.6 | −193.3 | −209.4 | −223.5 | −249.4 | −284.3 | |
| −60.5 | n/a | −140.9 | −156.9 | −349.1 | −81.3 | −100.9 | −83.9 | −204.8 | −66.7 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.