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 | 2,377.0 | 2,466.1 | 2,802.3 | 3,042.5 | 2,501.6 | 3,126.4 | 3,464.2 | 3,487.2 | 3,368.6 | 3,397.4 |
| Growth | +3.7% | +13.6% | +8.6% | −17.8% | +25.0% | +10.8% | +0.7% | −3.4% | +0.9% | |
| Operating income | 256.5 | 263.0 | 351.0 | 395.0 | 137.0 | 450.5 | 393.1 | 310.3 | 270.7 | 207.0 |
| Net income | 191.9 | 105.1 | 268.3 | 330.5 | 108.0 | n/a | n/a | 251.4 | 223.3 | 177.2 |
| Growth | −45.2% | +155.2% | +23.2% | −67.3% | −11.2% | −20.6% | ||||
| EPS, diluted | 2.72 | 1.49 | 3.81 | 4.83 | 1.62 | 5.33 | 4.95 | 4.09 | 3.82 | 3.24 |
| Growth | −45.2% | +155.7% | +26.8% | −66.5% | +229.0% | −7.1% | −17.4% | −6.6% | −15.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 46.7% | 47.0% | 49.5% | 49.8% | 48.9% | 51.6% | 49.4% | 49.6% | 50.2% | 50.5% |
| Operating margin | 10.8% | 10.7% | 12.5% | 13.0% | 5.5% | 14.4% | 11.3% | 8.9% | 8.0% | 6.1% |
| Net margin | 8.1% | 4.3% | 9.6% | 10.9% | 4.3% | n/a | n/a | 7.2% | 6.6% | 5.2% |
| Free cash flow margin | 9.5% | 11.7% | 8.0% | 5.3% | 9.9% | 10.2% | −2.4% | 16.7% | 12.8% | 6.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 275.2 | 341.1 | 289.6 | 285.5 | 276.1 | 354.4 | −25.2 | 636.3 | 491.0 | 282.9 |
| Capital expenditure | −50.0 | −53.4 | −65.6 | −123.5 | −28.8 | −34.7 | −58.5 | −54.6 | −59.8 | −66.2 |
| Free cash flow | 225.2 | 287.8 | 223.9 | 161.9 | 247.3 | 319.7 | −83.7 | 581.7 | 431.2 | 216.7 |
| Growth | +27.8% | −22.2% | −27.7% | +52.7% | +29.3% | −126.2% | −25.9% | −49.7% | ||
| Buybacks | −0.0 | −35.5 | −201.6 | −121.7 | −132.9 | −165.4 | −287.4 | −184.0 | −317.8 | −201.1 |
| Dividends paid | −48.1 | −50.9 | −62.7 | −65.1 | −17.2 | −68.6 | −75.1 | −73.4 | −69.7 | −65.5 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 551.4 | 673.2 | 451.8 | 686.0 | 790.7 | 763.4 | 430.2 | 350.3 | 531.9 | 442.0 |
| Shareholders’ equity | 1,560.8 | 1,622.0 | 1,673.9 | 1,849.4 | 1,832.8 | 1,989.3 | 1,935.8 | 1,938.6 | 1,780.0 | 1,710.1 |
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 | ||||||||||
| 551.4 | 673.2 | 451.8 | 686.0 | 790.7 | 763.4 | 430.2 | 350.3 | 531.9 | 442.0 | |
| 333.7 | 364.9 | 449.4 | 488.2 | 452.9 | 487.8 | 547.6 | 423.1 | 417.5 | 403.2 | |
| 488.0 | 457.9 | 521.8 | 606.0 | 556.5 | 645.4 | 1,028.5 | 746.3 | 690.5 | 689.5 | |
| 279.7 | 281.4 | 291.6 | 346.7 | 309.8 | 291.1 | 291.2 | 287.3 | 282.9 | 279.1 | |
| 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 68.6 | 51.7 | 26.7 | 26.7 | 5.7 | |
| 2,013.9 | 2,212.9 | 2,368.7 | 2,931.6 | 2,836.6 | 3,067.1 | 3,051.5 | 2,939.0 | 2,975.3 | 2,928.5 | |
| Growth | +9.9% | +7.0% | +23.8% | −3.2% | +8.1% | −0.5% | −3.7% | +1.2% | −1.6% | |
| Liabilities | ||||||||||
| 432.4 | 560.6 | 678.4 | 1,082.1 | 1,003.8 | 1,077.9 | 1,115.8 | 1,000.4 | 1,195.2 | 1,218.4 | |
| Equity | ||||||||||
| 1,529.6 | 1,585.0 | 1,677.9 | 1,848.9 | 1,811.8 | 1,993.6 | 1,953.7 | 1,984.4 | 1,843.3 | 1,775.8 | |
| 1,560.8 | 1,622.0 | 1,673.9 | 1,849.4 | 1,832.8 | 1,989.3 | 1,935.8 | 1,938.6 | 1,780.0 | 1,710.1 | |
| Growth | +3.9% | +3.2% | +10.5% | −0.9% | +8.5% | −2.7% | +0.1% | −8.2% | −3.9% | |
| Per share and net cash | ||||||||||
| 69.9 | 70.0 | 0.1 | 67.6 | 66.3 | 64.5 | 62.2 | 59.8 | 55.3 | 53.5 | |
| calc | 22.34 | 23.17 | 24,526.81 | 27.37 | 27.66 | 30.83 | 31.13 | 32.42 | 32.16 | 31.97 |
Lines marked calc are worked out here from filed figures; point at one for how.