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 | 1,006.2 | 1,408.9 | 1,459.9 | 1,314.6 | 1,200.7 | 1,460.9 | 1,429.5 | 1,287.4 | 977.1 | 1,003.8 |
| Growth | +40.0% | +3.6% | −10.0% | −8.7% | +21.7% | −2.1% | −9.9% | −24.1% | +2.7% | |
| Operating income | 364.3 | 551.1 | 523.4 | 233.8 | 198.7 | 367.9 | 169.5 | 232.0 | −208.3 | 13.1 |
| Net income | 260.8 | 347.6 | 404.0 | 180.2 | 159.6 | 278.4 | 109.9 | 218.9 | −181.5 | 31.1 |
| Growth | +33.3% | +16.2% | −55.4% | −11.5% | +74.5% | −60.5% | +99.1% | −182.9% | ||
| EPS, diluted | 4.85 | 6.36 | 7.38 | 3.35 | 2.97 | 5.16 | 2.16 | 4.63 | −4.09 | 0.73 |
| Growth | +31.1% | +16.0% | −54.6% | −11.3% | +73.7% | −58.1% | +114.4% | −188.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.9% | 56.6% | 54.8% | 46.1% | 44.9% | 47.7% | 38.9% | 42.1% | 34.6% | 38.0% |
| Operating margin | 36.2% | 39.1% | 35.9% | 17.8% | 16.5% | 25.2% | 11.9% | 18.0% | −21.3% | 1.3% |
| Net margin | 25.9% | 24.7% | 27.7% | 13.7% | 13.3% | 19.1% | 7.7% | 17.0% | −18.6% | 3.1% |
| Free cash flow margin | 17.0% | 19.8% | 16.0% | 14.5% | 16.5% | 18.2% | 7.2% | 14.4% | 15.3% | −0.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 297.7 | 405.4 | 393.3 | 323.5 | 285.3 | 389.7 | 212.6 | 296.0 | 247.9 | 75.3 |
| Capital expenditure | −127.0 | −126.5 | −160.3 | −133.5 | −87.7 | −123.1 | −110.1 | −110.5 | −98.5 | −78.8 |
| Free cash flow | 170.7 | 278.9 | 233.0 | 190.0 | 197.6 | 266.6 | 102.5 | 185.5 | 149.4 | −3.5 |
| Growth | +63.4% | −16.5% | −18.4% | +4.0% | +34.9% | −61.5% | +81.0% | −19.5% | −102.3% | |
| Buybacks | −8.9 | −40.0 | −176.1 | −40.7 | −37.9 | −134.9 | −499.5 | −223.5 | −343.8 | −53.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 623.9 | 909.9 | 544.4 | 680.1 | 876.2 | 709.1 | 698.2 | 514.7 | 620.0 | 403.8 |
| Total debt | 40.8 | 49.0 | 45.4 | 41.7 | 38.0 | 34.2 | 16.0 | 0.0 | n/a | n/a |
| Net cash (debt) | 583.0 | 860.9 | 499.0 | 638.4 | 838.3 | 674.9 | 682.2 | 514.7 | n/a | n/a |
| Shareholders’ equity | 1,557.6 | 2,022.3 | 2,205.5 | 2,401.7 | 2,592.8 | 2,746.6 | 2,385.4 | 2,415.4 | 2,024.5 | 2,128.1 |
| Debt to equity | 0.03 | 0.02 | 0.02 | 0.02 | 0.01 | 0.01 | 0.01 | 0.00 | n/a | n/a |
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 | ||||||||||
| 623.9 | 909.9 | 544.4 | 680.1 | 876.2 | 709.1 | 698.2 | 514.7 | 620.0 | 403.8 | |
| 155.9 | 237.3 | 255.5 | 238.5 | 264.3 | 262.1 | 211.3 | 219.1 | 171.1 | 181.7 | |
| 239.0 | 307.7 | 403.6 | 380.8 | 365.0 | 460.7 | 509.4 | 453.9 | 284.8 | 313.4 | |
| 379.4 | 460.2 | 543.1 | 600.9 | 597.5 | 635.3 | 580.6 | 602.3 | 588.4 | 637.5 | |
| 19.8 | 55.8 | 100.7 | 82.1 | 41.4 | 38.6 | 38.3 | 38.5 | 67.2 | 71.7 | |
| 1,790.0 | 2,367.3 | 2,574.5 | 2,730.4 | 2,935.7 | 3,170.5 | 2,743.3 | 2,698.9 | 2,289.3 | 2,424.3 | |
| Growth | +32.2% | +8.8% | +6.1% | +7.5% | +8.0% | −13.5% | −1.6% | −15.2% | +5.9% | |
| Liabilities | ||||||||||
| 3.2 | 3.6 | 3.7 | 3.7 | 3.8 | 18.1 | 16.0 | 0.0 | n/a | n/a | |
| 37.6 | 45.4 | 41.7 | 38.0 | 34.2 | 16.0 | 0.0 | n/a | n/a | n/a | |
| calc | 40.8 | 49.0 | 45.4 | 41.7 | 38.0 | 34.2 | 16.0 | 0.0 | n/a | n/a |
| 232.3 | 344.9 | 368.2 | 328.0 | 341.6 | 423.3 | 357.9 | 283.5 | 264.8 | 296.2 | |
| Equity | ||||||||||
| 1,094.1 | 1,443.9 | 1,848.5 | 2,028.7 | 2,188.2 | 2,466.6 | 2,576.5 | 2,795.4 | 2,613.9 | 2,645.0 | |
| 1,557.6 | 2,022.3 | 2,205.5 | 2,401.7 | 2,592.8 | 2,746.6 | 2,385.4 | 2,415.4 | 2,024.5 | 2,128.1 | |
| Growth | +29.8% | +9.1% | +8.9% | +8.0% | +5.9% | −13.2% | +1.3% | −16.2% | +5.1% | |
| Per share and net cash | ||||||||||
| calc | 583.0 | 860.9 | 499.0 | 638.4 | 838.3 | 674.9 | 682.2 | 514.7 | n/a | n/a |
| 53.3 | 53.6 | 52.9 | 53.0 | 53.4 | 53.0 | 48.1 | 46.3 | 42.5 | 42.1 | |
| calc | 29.25 | 37.71 | 41.66 | 45.31 | 48.53 | 51.81 | 49.55 | 52.14 | 47.58 | 50.52 |
Lines marked calc are worked out here from filed figures; point at one for how.