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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 421.9 | 507.2 | 849.6 | 504.7 | 978.4 | 1,384.9 | 531.4 | 458.0 | 988.2 | 1,256.5 | |
| Growth | +20.2% | +67.5% | −40.6% | +93.9% | +41.6% | −61.6% | −13.8% | +115.8% | +27.2% | |
| 13.2 | 15.0 | 17.9 | 22.9 | 24.6 | 27.7 | 27.4 | 24.3 | 24.5 | 28.9 | |
| Investment | ||||||||||
| −18.4 | −31.3 | −33.3 | −70.8 | −53.3 | −28.0 | −23.2 | −20.0 | −30.1 | −74.0 | |
| calc | 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% | |
| calc | 9.13 | 10.62 | 18.03 | 10.04 | 21.70 | 31.32 | 12.38 | 10.92 | 23.00 | 28.07 |
| −46.2 | −54.6 | −212.6 | −373.5 | −483.9 | −705.9 | 313.3 | 15.6 | −67.4 | −98.3 | |
| Financing | ||||||||||
| −238.0 | −419.2 | −452.9 | −290.0 | −307.8 | −925.3 | −735.6 | −557.2 | −628.6 | −635.6 | |
| −51.6 | −56.5 | −77.3 | −96.8 | −106.6 | −118.8 | −127.3 | −127.9 | −135.8 | −144.4 | |
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.