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 | 2,383.7 | 2,697.8 | 2,884.8 | 2,667.0 | 2,646.8 | 3,273.8 | 2,855.1 | 2,593.2 | 3,139.9 | 3,186.5 |
| Growth | +13.2% | +6.9% | −7.6% | −0.8% | +23.7% | −12.8% | −9.2% | +21.1% | +1.5% | |
| Operating income | 517.5 | 825.4 | 680.8 | 392.7 | 502.1 | 723.8 | 516.8 | −80.0 | 386.5 | 327.6 |
| Net income | 387.7 | 253.6 | 527.1 | 286.5 | 402.5 | 528.1 | 357.5 | −75.5 | 279.9 | 236.8 |
| Growth | −34.6% | +107.9% | −45.6% | +40.5% | +31.2% | −32.3% | −121.1% | −15.4% | ||
| EPS, diluted | 2.92 | 1.91 | 4.06 | 2.44 | 3.54 | 4.63 | 3.51 | −0.90 | 2.68 | 2.17 |
| Growth | −34.6% | +112.6% | −39.9% | +45.1% | +30.8% | −24.2% | −125.6% | −19.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 21.7% | 30.6% | 23.6% | 14.7% | 19.0% | 22.1% | 18.1% | −3.1% | 12.3% | 10.3% |
| Net margin | 16.3% | 9.4% | 18.3% | 10.7% | 15.2% | 16.1% | 12.5% | −2.9% | 8.9% | 7.4% |
| Free cash flow margin | 24.9% | 37.1% | 22.5% | 23.8% | 19.3% | 25.2% | 27.5% | 5.3% | 22.2% | 15.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 632.6 | 1,029.1 | 699.0 | 678.0 | 575.9 | 866.1 | 834.0 | 164.7 | 742.8 | 519.3 |
| Capital expenditure | −38.7 | −27.7 | −49.6 | −42.8 | −64.3 | −39.7 | −49.5 | −28.3 | −45.5 | −31.9 |
| Free cash flow | 593.9 | 1,001.4 | 649.4 | 635.2 | 511.6 | 826.4 | 784.5 | 136.4 | 697.3 | 487.4 |
| Growth | +68.6% | −35.1% | −2.2% | −19.5% | +61.5% | −5.1% | −82.6% | +411.4% | −30.1% | |
| Buybacks | −300.2 | −306.7 | −552.9 | −494.7 | −95.2 | −406.1 | −691.7 | −102.1 | −59.5 | −91.0 |
| Dividends paid | −336.1 | −341.5 | −359.6 | −254.9 | −196.6 | −195.9 | −181.9 | −173.1 | −179.0 | −186.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1,158.8 | 1,483.8 | 1,246.5 | 1,231.6 | 1,389.9 | 1,465.0 | 1,234.8 | 971.3 | 1,308.2 | 1,469.4 |
| Total debt | 1,188.6 | 1,190.4 | 1,434.3 | 1,679.6 | 1,682.7 | 1,685.2 | 1,687.7 | 1,690.2 | 1,687.1 | 1,688.1 |
| Net cash (debt) | −29.8 | 293.5 | −187.7 | −448.0 | −292.9 | −220.2 | −452.9 | −718.9 | −378.8 | −218.7 |
| Shareholders’ equity | 1,236.0 | 1,199.8 | 916.9 | 610.0 | 911.8 | 975.2 | 556.5 | 423.8 | 636.2 | 873.7 |
| Debt to equity | 0.96 | 0.99 | 1.56 | 2.75 | 1.85 | 1.73 | 3.03 | 3.99 | 2.65 | 1.93 |
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 | ||||||||||
| 1,158.8 | 1,483.8 | 1,246.5 | 1,231.6 | 1,389.9 | 1,465.0 | 1,234.8 | 971.3 | 1,308.2 | 1,469.4 | |
| 209.0 | 205.3 | 212.9 | 219.8 | 257.6 | 250.0 | 250.1 | 232.5 | 160.4 | 168.0 | |
| 373.1 | 385.3 | 371.6 | 371.8 | 383.9 | 379.4 | 377.2 | 394.9 | 393.6 | 395.3 | |
| 4,556.5 | 4,928.7 | 4,997.2 | 5,639.6 | 5,971.9 | 7,147.2 | 5,852.6 | 4,635.8 | 4,794.0 | 4,940.7 | |
| Growth | +8.2% | +1.4% | +12.9% | +5.9% | +19.7% | −18.1% | −20.8% | +3.4% | +3.1% | |
| Liabilities | ||||||||||
| 1,188.6 | 1,190.4 | 1,434.3 | 1,679.6 | 1,682.7 | 1,685.2 | 1,687.7 | 1,690.2 | 1,687.1 | 1,688.1 | |
| calc | 1,188.6 | 1,190.4 | 1,434.3 | 1,679.6 | 1,682.7 | 1,685.2 | 1,687.7 | 1,690.2 | 1,687.1 | 1,688.1 |
| 3,262.7 | 3,669.8 | 4,027.1 | 4,958.0 | 4,972.4 | 5,494.2 | 4,593.7 | 4,065.9 | 4,029.2 | 3,951.6 | |
| Equity | ||||||||||
| 1,134.2 | 1,080.4 | 1,195.6 | 1,193.6 | 1,295.4 | 1,560.6 | 1,676.7 | 1,402.6 | 1,472.1 | 1,488.1 | |
| 1,236.0 | 1,199.8 | 916.9 | 610.0 | 911.8 | 975.2 | 556.5 | 423.8 | 636.2 | 873.7 | |
| Growth | −2.9% | −23.6% | −33.5% | +49.5% | +7.0% | −42.9% | −23.8% | +50.1% | +37.3% | |
| Per share and net cash | ||||||||||
| calc | −29.8 | 293.5 | −187.7 | −448.0 | −292.9 | −220.2 | −452.9 | −718.9 | −378.8 | −218.7 |
| 129.8 | 129.8 | 129.8 | 112.8 | 112.8 | 112.8 | 112.8 | 112.8 | 112.8 | 111.7 | |
| calc | 9.52 | 9.25 | 7.07 | 5.41 | 8.09 | 8.65 | 4.93 | 3.76 | 5.64 | 7.82 |
Lines marked calc are worked out here from filed figures; point at one for how.