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 | 2,444.5 | 3,311.5 | 3,975.5 | 4,245.3 | 4,099.4 | 4,734.0 | 5,475.8 | 5,907.0 | 6,267.4 | 6,497.2 |
| Growth | +35.5% | +20.1% | +6.8% | −3.4% | +15.5% | +15.7% | +7.9% | +6.1% | +3.7% | |
| Operating income | 305.1 | −6.3 | 259.7 | 370.1 | 490.2 | 915.8 | 1,100.1 | 1,236.9 | 1,156.3 | 1,025.7 |
| Net income | 193.6 | 3.3 | 122.5 | 233.3 | 266.7 | 793.6 | 807.8 | 882.5 | 1,253.7 | 729.2 |
| Growth | −98.3% | +3,634.6% | +90.5% | +14.3% | +197.5% | +1.8% | +9.2% | +42.1% | −41.8% | |
| EPS, diluted | 2.31 | 0.04 | 1.33 | 2.56 | 2.96 | 9.21 | 9.96 | 11.08 | 16.00 | 9.65 |
| Growth | −98.3% | +3,225.0% | +92.5% | +15.6% | +211.1% | +8.1% | +11.2% | +44.4% | −39.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | n/a | n/a | n/a | n/a | n/a | n/a | 69.7% | 68.3% | 68.3% | 68.8% |
| Operating margin | 12.5% | −0.2% | 6.5% | 8.7% | 12.0% | 19.3% | 20.1% | 20.9% | 18.4% | 15.8% |
| Net margin | 7.9% | 0.1% | 3.1% | 5.5% | 6.5% | 16.8% | 14.8% | 14.9% | 20.0% | 11.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 365.6 | 254.5 | 471.2 | 565.4 | 903.3 | 1,312.5 | 1,101.4 | 1,155.7 | 1,484.9 | 1,290.4 |
| Buybacks | −59.0 | −41.3 | −260.8 | −199.0 | −176.3 | −1,655.5 | −1,043.7 | −606.2 | −735.4 | −1,991.1 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 474.2 | 538.9 | 156.4 | 280.8 | 712.6 | 756.5 | 698.0 | 1,319.0 | 1,933.1 | 1,722.5 |
| Total debt | 694.4 | 3,278.8 | 2,281.7 | 2,183.6 | 1,978.8 | 2,462.8 | 2,461.4 | 2,458.3 | 2,459.9 | 2,981.7 |
| Net cash (debt) | −220.2 | −2,739.9 | −2,125.3 | −1,902.8 | −1,266.2 | −1,706.3 | −1,763.4 | −1,139.3 | −526.8 | −1,259.2 |
| Shareholders’ equity | 60.9 | 983.5 | 850.8 | 938.6 | 1,090.4 | 371.1 | 227.8 | 680.6 | 1,359.2 | 319.9 |
| Debt to equity | 11.41 | 3.33 | 2.68 | 2.33 | 1.81 | 6.64 | 10.81 | 3.61 | 1.81 | 9.32 |
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 | ||||||||||
| 474.2 | 538.9 | 156.4 | 280.8 | 712.6 | 756.5 | 698.0 | 1,319.0 | 1,933.1 | 1,722.5 | |
| 643.0 | 1,176.8 | 1,255.1 | 1,326.0 | 1,241.5 | 1,365.2 | 1,556.8 | 1,601.2 | 1,696.2 | 1,684.5 | |
| 121.6 | 221.5 | 267.7 | 344.6 | 336.8 | 273.6 | 264.6 | 262.7 | 243.0 | 214.2 | |
| 738.5 | 2,987.3 | 2,923.1 | 2,937.7 | 2,945.5 | 2,951.3 | 2,930.2 | 2,937.3 | 2,930.2 | 2,740.8 | |
| 2,367.3 | 7,283.2 | 6,201.5 | 7,151.3 | 7,316.0 | 7,416.3 | 7,299.7 | 7,835.9 | 8,534.7 | 8,085.4 | |
| Growth | +207.7% | −14.9% | +15.3% | +2.3% | +1.4% | −1.6% | +7.3% | +8.9% | −5.3% | |
| Liabilities | ||||||||||
| 30.0 | 379.7 | 165.6 | 139.7 | 20.5 | 5.9 | 7.8 | 9.6 | 0.0 | 5.0 | |
| 664.4 | 2,899.1 | 2,116.1 | 2,043.9 | 1,958.3 | 2,456.8 | 2,453.6 | 2,448.7 | 2,459.9 | 2,976.7 | |
| calc | 694.4 | 3,278.8 | 2,281.7 | 2,183.6 | 1,978.8 | 2,462.8 | 2,461.4 | 2,458.3 | 2,459.9 | 2,981.7 |
| 2,306.5 | 6,299.7 | 5,350.7 | 6,212.7 | 6,225.5 | 7,045.3 | 7,071.9 | 7,155.3 | 7,175.5 | 7,765.5 | |
| Equity | ||||||||||
| 1,644.0 | 1,647.3 | 1,755.4 | 1,988.7 | 2,255.5 | 3,049.0 | 3,856.8 | 4,739.3 | 5,993.0 | 6,722.2 | |
| 60.9 | 983.5 | 850.8 | 938.6 | 1,090.4 | 371.1 | 227.8 | 680.6 | 1,359.2 | 319.9 | |
| Growth | +1,515.5% | −13.5% | +10.3% | +16.2% | −66.0% | −38.6% | +198.8% | +99.7% | −76.5% | |
| Per share and net cash | ||||||||||
| calc | −220.2 | −2,739.9 | −2,125.3 | −1,902.8 | −1,266.2 | −1,706.3 | −1,763.4 | −1,139.3 | −526.8 | −1,259.2 |
| 82.7 | 90.8 | 89.7 | 89.1 | 88.7 | 82.3 | 79.1 | 78.0 | 76.8 | 70.5 | |
| calc | 0.74 | 10.83 | 9.48 | 10.53 | 12.29 | 4.51 | 2.88 | 8.73 | 17.69 | 4.54 |
Lines marked calc are worked out here from filed figures; point at one for how.