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 | 3,139.9 | 3,307.2 | 1,729.9 | 2,051.3 | 2,391.3 | 2,983.3 | 3,188.8 | 3,364.5 | 3,479.4 | 3,487.2 |
| Growth | +5.3% | −47.7% | +18.6% | +16.6% | +24.8% | +6.9% | +5.5% | +3.4% | +0.2% | |
| Operating income | −32.6 | 188.5 | 549.5 | 645.5 | 745.7 | 851.7 | 515.0 | 916.9 | 823.3 | 872.5 |
| Net income | n/a | 358.0 | 757.7 | 566.5 | 221.6 | 276.6 | 359.9 | 651.5 | 551.3 | 613.5 |
| Growth | +111.7% | −25.2% | −60.9% | +24.8% | +30.1% | +81.0% | −15.4% | +11.3% | ||
| EPS, diluted | −0.52 | 3.18 | 3.05 | 2.15 | 0.66 | 0.93 | 1.24 | 2.26 | 2.02 | 2.38 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | −1.0% | 5.7% | 31.8% | 31.5% | 31.2% | 28.5% | 16.2% | 27.3% | 23.7% | 25.0% |
| Net margin | n/a | 10.8% | 43.8% | 27.6% | 9.3% | 9.3% | 11.3% | 19.4% | 15.8% | 17.6% |
| Free cash flow margin | 8.5% | 10.3% | 55.3% | 43.8% | 31.2% | 27.9% | 14.9% | 24.7% | 25.4% | 29.4% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 344.2 | 416.7 | 988.1 | 937.9 | 788.6 | 912.5 | 525.7 | 896.8 | 932.7 | 1,080.4 |
| Capital expenditure | −78.0 | −75.5 | −31.4 | −39.0 | −42.4 | −80.0 | −49.1 | −67.4 | −50.6 | −56.8 |
| Free cash flow | 266.2 | 341.2 | 956.7 | 898.9 | 746.2 | 832.5 | 476.6 | 829.4 | 882.1 | 1,023.6 |
| Growth | +28.2% | +180.4% | −6.0% | −17.0% | +11.6% | −42.8% | +74.0% | +6.4% | +16.0% | |
| Buybacks | −308.9 | −56.4 | −133.5 | −216.4 | 0.0 | 0.0 | −482.0 | −546.2 | −752.7 | −788.8 |
| Dividends paid | 0.0 | 0.0 | −105.1 | 0.0 | 0.0 | n/a | n/a | 0.0 | 0.0 | −186.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 1,329.2 | 272.6 | 186.9 | 465.7 | 739.2 | 815.4 | 572.4 | 862.4 | 966.0 | 1,027.8 |
| Total debt | 1,602.5 | 1,993.2 | 2,259.3 | 2,903.4 | 3,840.9 | 3,929.9 | 3,835.7 | 3,842.2 | 3,849.0 | 3,973.0 |
| Net cash (debt) | −273.3 | −1,720.6 | −2,072.4 | −2,437.7 | −3,101.8 | −3,114.5 | −3,263.3 | −2,979.8 | −2,883.0 | −2,945.1 |
| Shareholders’ equity | 1,869.2 | 2,430.0 | 2,843.1 | 2,928.0 | −1,414.4 | −203.8 | −359.9 | −19.5 | −63.7 | −253.5 |
| Debt to equity | 0.86 | 0.82 | 0.79 | 0.99 | n/a | n/a | n/a | n/a | 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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 3,139.9 | 3,307.2 | 1,729.9 | 2,051.3 | 2,391.3 | 2,983.3 | 3,188.8 | 3,364.5 | 3,479.4 | 3,487.2 | |
| Growth | +5.3% | −47.7% | +18.6% | +16.6% | +24.8% | +6.9% | +5.5% | +3.4% | +0.2% | |
| 755.7 | 651.0 | 911.1 | 1,127.4 | 635.8 | 839.3 | 960.0 | 954.0 | 991.3 | 948.4 | |
| 212.8 | 250.9 | 132.0 | 152.0 | 169.8 | 241.0 | 333.6 | 384.2 | 442.2 | 449.5 | |
| 530.4 | 719.3 | 182.3 | 256.1 | 311.2 | 414.8 | 435.9 | 413.6 | 438.8 | 485.6 | |
| −32.6 | 188.5 | 549.5 | 645.5 | 745.7 | 851.7 | 515.0 | 916.9 | 823.3 | 872.5 | |
| Growth | +191.5% | +17.5% | +15.5% | +14.2% | −39.5% | +78.0% | −10.2% | +6.0% | ||
| −81.1 | 67.0 | 462.4 | 532.4 | 631.0 | 256.1 | 377.5 | 776.8 | 704.1 | 746.0 | |
| −64.9 | −291.1 | 11.3 | 15.1 | 43.3 | −19.9 | 15.4 | 125.3 | 152.7 | 132.5 | |
| n/a | 358.0 | 757.7 | 566.5 | 221.6 | 276.6 | 359.9 | 651.5 | 551.3 | 613.5 | |
| Growth | +111.7% | −25.2% | −60.9% | +24.8% | +30.1% | +81.0% | −15.4% | +11.3% | ||
| Per share | ||||||||||
| −0.52 | 3.81 | 3.48 | 2.50 | 0.73 | 1.01 | 1.28 | 2.36 | 2.12 | 2.53 | |
| −0.52 | 3.18 | 3.05 | 2.15 | 0.66 | 0.93 | 1.24 | 2.26 | 2.02 | 2.38 | |
| Growth | −4.1% | −29.5% | −69.3% | +40.9% | +33.3% | +82.3% | −10.6% | +17.8% | ||
| 80.0 | 80.1 | 180.0 | 181.9 | 223.4 | 275.0 | 282.6 | 275.8 | 260.3 | 242.7 | |
| 80.0 | 85.3 | 197.1 | 201.8 | 256.0 | 304.8 | 295.2 | 293.3 | 279.1 | 262.5 | |
| Growth | +6.6% | +131.1% | +2.4% | +26.9% | +19.1% | −3.2% | −0.7% | −4.8% | −5.9% | |
† The diluted share count jumps at 2018, so per-share figures either side of that column are not comparable. Usually a split, but the break lands on the restatement boundary rather than on the split date, because every column is that period’s latest filing.