Closing prices at the end of each trading day, from 29 Mar 2023. 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.
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Revenue | 2,062.9 | 1,776.7 | 1,862.1 | 2,131.2 | 2,305.0 |
| Growth | −13.9% | +4.8% | +14.5% | +8.2% | |
| Operating income | 221.7 | 5.3 | 250.4 | 355.8 | 424.2 |
| Net income | 435.4 | 401.1 | 255.9 | 294.7 | 366.6 |
| Growth | −7.9% | −36.2% | +15.2% | +24.4% | |
| EPS, diluted | 7.36 | 7.01 | 4.45 | 5.05 | 6.26 |
| Growth | −4.8% | −36.5% | +13.5% | +24.0% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Gross margin | n/a | n/a | 40.3% | 40.7% | n/a |
| Operating margin | 10.7% | 0.3% | 13.4% | 16.7% | 18.4% |
| Net margin | 21.1% | 22.6% | 13.7% | 13.8% | 15.9% |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Operating cash flow | 185.1 | −498.8 | 162.1 | 257.8 | 394.8 |
| Buybacks | −96.3 | −203.7 | 0.0 | n/a | n/a |
| Dividends paid | −100.6 | −105.9 | −57.3 | −46.9 | −52.9 |
| FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|
| Cash | 377.3 | 427.0 | 329.6 | 306.7 | 506.5 |
| Total debt | n/a | 0.0 | 248.5 | 247.0 | 1,148.2 |
| Net cash (debt) | n/a | 427.0 | 81.1 | 59.7 | −641.7 |
| Shareholders’ equity | 1,835.1 | 1,901.4 | 1,357.8 | 1,638.7 | 2,061.1 |
| Debt to equity | n/a | 0.00 | 0.18 | 0.15 | 0.56 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | FY2021 31 Dec 2021 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|
| Margins | |||||
| n/a | n/a | 40.3% | 40.7% | n/a | |
| 10.7% | 0.3% | 13.4% | 16.7% | 18.4% | |
| 11.3% | 13.3% | 12.5% | 15.9% | 18.8% | |
| 21.1% | 22.6% | 13.7% | 13.8% | 15.9% | |
| Spending | |||||
| 2.4% | 2.7% | 2.9% | 2.2% | 2.1% | |
| 22.6% | 27.8% | 26.9% | 24.0% | n/a | |
| 15.5% | 29.6% | 24.5% | 20.8% | 23.4% | |
| Returns | |||||
| 23.7% | 21.1% | 18.8% | 18.0% | 17.8% | |
| n/a | 9.1% | 10.9% | 11.2% | 9.5% | |
| Balance and payout | |||||
| n/a | 0.00 | 0.18 | 0.15 | 0.56 | |
| n/a | 56.6% | 41.4% | 37.9% | 46.5% | |
| 23.1% | 26.4% | 22.4% | 15.9% | 14.4% | |