Closing prices at the end of each trading day, from 13 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 | 1,456.8 | 1,724.3 | 2,082.5 | 2,028.8 | 2,285.3 | 3,307.1 | 2,778.9 | 2,442.7 | 2,996.4 | 3,880.1 |
| Growth | +18.4% | +20.8% | −2.6% | +12.6% | +44.7% | −16.0% | −12.1% | +22.7% | +29.5% | |
| Net income | 107.5 | 125.5 | 377.2 | 297.4 | 350.6 | 740.1 | 476.5 | 255.5 | 378.3 | 591.9 |
| Growth | +16.7% | +200.7% | −21.2% | +17.9% | +111.1% | −35.6% | −46.4% | +48.1% | +56.5% | |
| EPS, diluted | 2.43 | 2.80 | 8.33 | 6.89 | 8.22 | 17.08 | 11.61 | 6.37 | 9.08 | 14.05 |
| Growth | +15.2% | +197.5% | −17.3% | +19.3% | +107.8% | −32.0% | −45.1% | +42.5% | +54.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 7.4% | 7.3% | 18.1% | 14.7% | 15.3% | 22.4% | 17.1% | 10.5% | 12.6% | 15.3% |
| Free cash flow margin | 27.7% | 27.6% | 39.2% | 21.4% | 40.5% | 41.0% | 18.3% | 17.9% | 32.0% | 30.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 421.9 | 507.2 | 849.6 | 504.7 | 978.4 | 1,384.9 | 531.4 | 458.0 | 988.2 | 1,256.5 |
| Capital expenditure | −18.4 | −31.3 | −33.3 | −70.8 | −53.3 | −28.0 | −23.2 | −20.0 | −30.1 | −74.0 |
| Free cash flow | 403.4 | 475.9 | 816.3 | 433.9 | 925.0 | 1,356.9 | 508.2 | 437.9 | 958.1 | 1,182.5 |
| Growth | +18.0% | +71.5% | −46.8% | +113.2% | +46.7% | −62.5% | −13.8% | +118.8% | +23.4% | |
| Dividends paid | −51.6 | −56.5 | −77.3 | −96.8 | −106.6 | −118.8 | −127.3 | −127.9 | −135.8 | −144.4 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 558.5 | 609.6 | 790.6 | 633.8 | 829.6 | 578.3 | 663.4 | 596.9 | 873.0 | 1,426.0 |
| Shareholders’ equity | 527.3 | 544.0 | 758.1 | 869.7 | 1,230.9 | 1,320.4 | 1,536.8 | 1,576.9 | 1,707.6 | 2,031.6 |
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 | ||||||||||
| 558.5 | 609.6 | 790.6 | 633.8 | 829.6 | 578.3 | 663.4 | 596.9 | 873.0 | 1,426.0 | |
| 51.7 | 68.6 | 81.1 | 126.8 | 148.8 | 148.6 | 143.3 | 137.9 | 144.8 | 190.1 | |
| 161.0 | 134.2 | 131.4 | 130.8 | 129.1 | 128.2 | 123.3 | 125.5 | 124.5 | 230.8 | |
| 1,662.3 | 1,584.9 | 2,125.7 | 2,598.6 | 3,370.9 | 3,802.7 | 3,620.9 | 3,703.3 | 4,174.0 | 5,358.1 | |
| Growth | −4.7% | +34.1% | +22.2% | +29.7% | +12.8% | −4.8% | +2.3% | +12.7% | +28.4% | |
| Liabilities | ||||||||||
| 879.0 | 788.5 | 1,117.7 | 1,472.4 | 1,881.5 | 2,167.4 | 1,894.5 | 1,920.8 | 2,232.2 | 3,038.2 | |
| Equity | ||||||||||
| 20.3 | 79.5 | 364.9 | 558.3 | 798.6 | 1,418.4 | 1,768.1 | 1,892.7 | 2,133.9 | 2,581.8 | |
| 527.3 | 544.0 | 758.1 | 869.7 | 1,230.9 | 1,320.4 | 1,536.8 | 1,576.9 | 1,707.6 | 2,031.6 | |
| Growth | +3.2% | +39.4% | +14.7% | +41.5% | +7.3% | +16.4% | +2.6% | +8.3% | +19.0% | |