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 | 1,941.6 | 2,046.9 | 2,222.8 | 2,203.1 | 2,383.3 | 3,925.3 | 4,343.0 | 3,094.6 | 3,421.8 | 3,344.5 |
| Growth | +5.4% | +8.6% | −0.9% | +8.2% | +64.7% | +10.6% | −28.7% | +10.6% | −2.3% | |
| Operating income | 156.7 | 147.3 | 163.8 | 129.1 | 280.3 | 1,187.5 | 1,353.6 | 342.8 | 551.3 | 499.8 |
| Net income | 81.4 | 231.0 | 109.0 | 82.7 | 193.1 | 927.4 | 1,063.9 | 297.1 | 476.4 | 444.8 |
| Growth | +183.8% | −52.8% | −24.1% | +133.5% | +380.3% | +14.7% | −72.1% | +60.4% | −6.6% | |
| EPS, diluted | 1.87 | 5.35 | 2.53 | 1.91 | 4.44 | 21.47 | 27.07 | 8.32 | 13.93 | 13.81 |
| Growth | +186.1% | −52.7% | −24.5% | +132.5% | +383.6% | +26.1% | −69.3% | +67.4% | −0.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 8.1% | 7.2% | 7.4% | 5.9% | 11.8% | 30.3% | 31.2% | 11.1% | 16.1% | 14.9% |
| Net margin | 4.2% | 11.3% | 4.9% | 3.8% | 8.1% | 23.6% | 24.5% | 9.6% | 13.9% | 13.3% |
| Free cash flow margin | −1.1% | −4.0% | n/a | n/a | n/a | n/a | 24.5% | 8.5% | 13.4% | 4.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 157.8 | 224.9 | 305.0 | 248.8 | 429.8 | 984.1 | 1,271.9 | 510.5 | 767.8 | 547.1 |
| Capital expenditure | −179.4 | −307.0 | n/a | n/a | n/a | n/a | −209.3 | −248.4 | −310.1 | −393.4 |
| Free cash flow | −21.6 | −82.1 | n/a | n/a | n/a | n/a | 1,062.6 | 262.1 | 457.7 | 153.7 |
| Growth | −75.3% | +74.6% | −66.4% | |||||||
| Buybacks | −38.0 | −19.3 | n/a | n/a | n/a | −198.3 | −397.0 | −155.2 | −199.1 | −303.3 |
| Dividends paid | −32.2 | −33.8 | −35.4 | −37.2 | −39.2 | −45.9 | −48.0 | −45.0 | −44.8 | −44.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 13.9 | 19.8 | 19.6 | 21.2 | 14.4 | 282.4 | 249.8 | 134.0 | 266.8 | 141.9 |
| Total debt | 738.9 | 857.1 | 856.4 | 958.4 | 744.8 | 614.7 | 504.6 | 429.0 | 390.5 | 351.8 |
| Net cash (debt) | −725.0 | −837.3 | −836.8 | −937.2 | −730.4 | −332.3 | −254.8 | −295.0 | −123.7 | −209.9 |
| Shareholders’ equity | 494.9 | 677.2 | 755.3 | 805.7 | 961.2 | 1,667.4 | 2,296.9 | 2,400.7 | 2,652.0 | 2,759.0 |
| Debt to equity | 1.49 | 1.27 | 1.13 | 1.19 | 0.77 | 0.37 | 0.22 | 0.18 | 0.15 | 0.13 |
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 | ||||||||||
| 8.1% | 7.2% | 7.4% | 5.9% | 11.8% | 30.3% | 31.2% | 11.1% | 16.1% | 14.9% | |
| 6.7% | 6.1% | 6.6% | 4.9% | 10.9% | 29.8% | 31.1% | 12.1% | 17.5% | 16.0% | |
| 4.2% | 11.3% | 4.9% | 3.8% | 8.1% | 23.6% | 24.5% | 9.6% | 13.9% | 13.3% | |
| −1.1% | −4.0% | n/a | n/a | n/a | n/a | 24.5% | 8.5% | 13.4% | 4.6% | |
| Spending | ||||||||||
| 9.4% | 10.1% | 9.9% | 9.8% | 9.4% | 6.0% | 6.0% | 9.2% | 8.9% | 8.8% | |
| 9.2% | 15.0% | n/a | n/a | n/a | n/a | 4.8% | 8.0% | 9.1% | 11.8% | |
| 37.6% | −84.5% | 26.2% | 23.3% | 25.4% | 20.8% | 21.3% | 20.3% | 20.5% | 16.7% | |
| Returns | ||||||||||
| 16.4% | 34.1% | 14.4% | 10.3% | 20.1% | 55.6% | 46.3% | 12.4% | 18.0% | 16.1% | |
| 4.0% | 10.3% | 4.5% | 2.9% | 6.7% | 25.1% | 24.6% | 6.9% | 10.4% | 9.6% | |
| Balance and payout | ||||||||||
| 1.49 | 1.27 | 1.13 | 1.19 | 0.77 | 0.37 | 0.22 | 0.18 | 0.15 | 0.13 | |
| 39.6% | 14.6% | 32.5% | 45.0% | 20.3% | 4.9% | 4.5% | 15.1% | 9.4% | 10.1% | |
| n/a | n/a | n/a | n/a | n/a | n/a | 41.9% | 76.4% | 53.3% | 226.5% | |