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 | 4,516.6 | 5,428.5 | 6,078.5 | 6,782.5 | 6,281.4 | 7,439.2 | 8,589.0 | 8,934.4 | 7,175.4 | 7,152.0 |
| Growth | +20.2% | +12.0% | +11.6% | −7.4% | +18.4% | +15.5% | +4.0% | −19.7% | −0.3% | |
| Operating income | 350.3 | 359.7 | 487.4 | 483.7 | 521.0 | 712.0 | 804.5 | 700.9 | 290.6 | −348.7 |
| Net income | 212.9 | 172.5 | 335.3 | 324.0 | 124.8 | 493.9 | 447.1 | 502.8 | 110.8 | −465.5 |
| Growth | −19.0% | +94.4% | −3.4% | −61.5% | +295.8% | −9.5% | +12.5% | −78.0% | −520.1% | |
| EPS, diluted | 3.27 | 2.69 | 5.24 | 5.20 | 1.99 | 7.88 | 7.44 | 8.71 | 1.95 | −8.18 |
| Growth | −17.7% | +94.8% | −0.8% | −61.7% | +296.0% | −5.6% | +17.1% | −77.6% | −519.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 24.5% | 24.4% | 24.7% | 24.3% | 24.4% | 23.5% | 22.8% | 21.9% | 20.4% | 19.1% |
| Operating margin | 7.8% | 6.6% | 8.0% | 7.1% | 8.3% | 9.6% | 9.4% | 7.8% | 4.0% | −4.9% |
| Net margin | 4.7% | 3.2% | 5.5% | 4.8% | 2.0% | 6.6% | 5.2% | 5.6% | 1.5% | −6.5% |
| Free cash flow margin | 8.4% | 7.4% | 4.1% | 6.0% | 13.0% | 0.1% | 2.4% | 5.7% | 0.1% | 7.8% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 589.6 | 585.4 | 477.1 | 655.1 | 1,018.6 | 293.7 | 508.6 | 925.8 | 268.2 | 741.0 |
| Capital expenditure | −209.1 | −184.4 | −225.4 | −251.4 | −204.3 | −282.8 | −306.6 | −412.6 | −261.7 | −182.9 |
| Free cash flow | 380.5 | 401.0 | 251.7 | 403.7 | 814.3 | 10.9 | 202.0 | 513.2 | 6.5 | 558.1 |
| Growth | +5.4% | −37.2% | +60.4% | +101.7% | −98.7% | +1,753.2% | +154.1% | −98.7% | +8,486.2% | |
| Buybacks | −245.8 | −90.5 | −348.7 | −8.4 | −50.3 | −461.6 | −505.0 | −178.6 | −82.7 | −2.4 |
| Dividends paid | −140.3 | −145.4 | −149.0 | −149.1 | −152.5 | −153.4 | −150.0 | −147.3 | −147.7 | −150.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 127.3 | 138.3 | 161.2 | 157.1 | 631.7 | 502.3 | 324.5 | 367.8 | 287.8 | 138.0 |
| Total debt | 1,141.9 | 913.0 | 1,962.6 | 1,693.5 | 1,450.7 | 1,800.7 | 2,057.8 | 1,858.2 | 2,032.0 | 1,510.4 |
| Net cash (debt) | −1,014.6 | −774.7 | −1,801.4 | −1,536.4 | −819.0 | −1,298.4 | −1,733.3 | −1,490.4 | −1,744.2 | −1,372.4 |
| Shareholders’ equity | 867.0 | 931.7 | 867.0 | 1,108.2 | 1,144.8 | 1,224.3 | 1,099.0 | 1,418.4 | 1,289.9 | 828.4 |
| Debt to equity | 1.32 | 0.98 | 2.26 | 1.53 | 1.27 | 1.47 | 1.87 | 1.31 | 1.58 | 1.82 |
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 | ||||||||||
| 127.3 | 138.3 | 161.2 | 157.1 | 631.7 | 502.3 | 324.5 | 367.8 | 287.8 | 138.0 | |
| 174.8 | 200.1 | 197.1 | 190.4 | 257.2 | 227.9 | 343.0 | 306.4 | 192.3 | 237.5 | |
| 746.5 | 784.0 | 969.5 | 1,121.1 | 1,177.6 | 1,510.7 | 1,896.1 | 1,810.5 | 1,741.5 | 1,412.4 | |
| 727.6 | 747.2 | 843.1 | 899.8 | 888.8 | 927.7 | 1,018.4 | 1,201.5 | 1,186.7 | 1,030.6 | |
| 421.6 | 433.4 | 647.1 | 659.9 | 397.3 | 391.3 | 386.2 | 394.4 | 393.5 | 348.8 | |
| 3,099.6 | 3,089.6 | 4,124.9 | 4,430.5 | 4,632.7 | 5,047.8 | 5,217.9 | 5,516.3 | 5,525.2 | 4,893.7 | |
| Growth | −0.3% | +33.5% | +7.4% | +4.6% | +9.0% | +3.4% | +5.7% | +0.2% | −11.4% | |
| Liabilities | ||||||||||
| 3.8 | 47.7 | 66.5 | 166.7 | 142.1 | 553.3 | 553.6 | n/a | n/a | n/a | |
| 1,138.1 | 865.3 | 1,896.0 | 1,526.8 | 1,308.6 | 1,247.4 | 1,504.2 | 1,858.2 | 2,032.0 | 1,510.4 | |
| calc | 1,141.9 | 913.0 | 1,962.6 | 1,693.5 | 1,450.7 | 1,800.7 | 2,057.8 | 1,858.2 | 2,032.0 | 1,510.4 |
| 2,223.8 | 2,146.2 | 3,251.1 | 3,308.7 | 3,475.6 | 3,810.3 | 4,103.8 | 4,085.2 | 4,224.7 | 4,054.1 | |
| Equity | ||||||||||
| 300.1 | 242.8 | 121.1 | 287.3 | 218.4 | 157.3 | 33.8 | 243.5 | 148.9 | −469.0 | |
| 867.0 | 931.7 | 867.0 | 1,108.2 | 1,144.8 | 1,224.3 | 1,099.0 | 1,418.4 | 1,289.9 | 828.4 | |
| Growth | +7.5% | −6.9% | +27.8% | +3.3% | +6.9% | −10.2% | +29.1% | −9.1% | −35.8% | |
| Per share and net cash | ||||||||||
| calc | −1,014.6 | −774.7 | −1,801.4 | −1,536.4 | −819.0 | −1,298.4 | −1,733.3 | −1,490.4 | −1,744.2 | −1,372.4 |
| 63.1 | 63.1 | 60.9 | 61.4 | 61.9 | 60.4 | 57.0 | 56.5 | 56.1 | 56.5 | |
| calc | 13.74 | 14.77 | 14.24 | 18.05 | 18.49 | 20.27 | 19.28 | 25.10 | 22.99 | 14.66 |
Lines marked calc are worked out here from filed figures; point at one for how.