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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 18.4% | 25.4% | 26.5% | 22.1% | 23.7% | 33.8% | 25.3% | 15.0% | 17.8% | 20.5% | |
| 7.4% | 7.3% | 18.1% | 14.7% | 15.3% | 22.4% | 17.1% | 10.5% | 12.6% | 15.3% | |
| 27.7% | 27.6% | 39.2% | 21.4% | 40.5% | 41.0% | 18.3% | 17.9% | 32.0% | 30.5% | |
| Spending | ||||||||||
| 1.3% | 1.8% | 1.6% | 3.5% | 2.3% | 0.8% | 0.8% | 0.8% | 1.0% | 1.9% | |
| 44.5% | 59.1% | 19.7% | 21.2% | 23.7% | 22.2% | 24.5% | 22.0% | 21.6% | 19.3% | |
| Returns | ||||||||||
| 20.4% | 23.1% | 49.8% | 34.2% | 28.5% | 56.1% | 31.0% | 16.2% | 22.2% | 29.1% | |
| 6.5% | 7.9% | 17.7% | 11.4% | 10.4% | 19.5% | 13.2% | 6.9% | 9.1% | 11.0% | |
| Balance and payout | ||||||||||
| 52.9% | 49.8% | 52.6% | 56.7% | 55.8% | 57.0% | 52.3% | 51.9% | 53.5% | 56.7% | |
| 47.9% | 45.1% | 20.5% | 32.5% | 30.4% | 16.0% | 26.7% | 50.0% | 35.9% | 24.4% | |
| 12.8% | 11.9% | 9.5% | 22.3% | 11.5% | 8.8% | 25.0% | 29.2% | 14.2% | 12.2% | |