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 | 2,570.8 | 2,788.2 | 2,998.1 | 3,199.5 | 3,936.6 | 5,295.6 | 6,179.7 | 5,541.6 | 5,311.0 | 5,289.4 |
| Growth | +8.5% | +7.5% | +6.7% | +23.0% | +34.5% | +16.7% | −10.3% | −4.2% | −0.4% | |
| Operating income | 255.9 | 284.4 | 313.9 | 341.2 | 464.0 | 832.8 | 1,025.8 | 746.6 | 617.2 | 580.2 |
| Net income | 149.0 | 191.6 | 234.5 | 261.6 | 366.7 | 650.6 | 748.5 | 523.2 | 434.3 | 406.4 |
| Growth | +28.7% | +22.3% | +11.6% | +40.2% | +77.4% | +15.0% | −30.1% | −17.0% | −6.4% | |
| EPS, diluted | 3.47 | 4.51 | 5.62 | 6.40 | 8.97 | 15.97 | 18.70 | 13.35 | 11.30 | 10.85 |
| Growth | +30.0% | +24.6% | +13.9% | +40.2% | +78.0% | +17.1% | −28.6% | −15.4% | −4.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 28.8% | 28.9% | 29.0% | 28.9% | 28.7% | 30.5% | 31.3% | 30.0% | 29.7% | 29.7% |
| Operating margin | 10.0% | 10.2% | 10.5% | 10.7% | 11.8% | 15.7% | 16.6% | 13.5% | 11.6% | 11.0% |
| Net margin | 5.8% | 6.9% | 7.8% | 8.2% | 9.3% | 12.3% | 12.1% | 9.4% | 8.2% | 7.7% |
| Free cash flow margin | 5.1% | 4.9% | 2.9% | 8.3% | 9.5% | 5.2% | 7.1% | 14.9% | 11.3% | 5.9% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 165.4 | 175.3 | 118.7 | 298.8 | 397.6 | 313.5 | 484.9 | 888.2 | 659.2 | 365.9 |
| Capital expenditure | −34.4 | −39.4 | −31.6 | −33.4 | −21.7 | −37.7 | −43.6 | −60.1 | −59.5 | −56.3 |
| Free cash flow | 131.0 | 135.9 | 87.1 | 265.4 | 375.9 | 275.8 | 441.2 | 828.1 | 599.7 | 309.5 |
| Growth | +3.7% | −35.9% | +204.8% | +41.6% | −26.6% | +60.0% | +87.7% | −27.6% | −48.4% | |
| Buybacks | −178.4 | −146.0 | −187.5 | −23.2 | −76.2 | −138.0 | −471.2 | −306.4 | −306.3 | −346.3 |
| Dividends paid | −49.7 | −58.0 | −69.4 | −83.8 | −91.9 | −119.6 | −150.6 | −167.5 | −179.6 | −184.9 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 22.0 | 29.9 | 16.4 | 28.6 | 34.1 | 24.3 | 45.6 | 66.5 | 77.9 | 105.0 |
| Total debt | 436.9 | 508.8 | 657.6 | 499.7 | 404.1 | 1,171.6 | 1,361.8 | 1,015.1 | 900.9 | 1,186.4 |
| Net cash (debt) | −415.0 | −478.9 | −641.2 | −471.1 | −370.0 | −1,147.3 | −1,316.2 | −948.6 | −823.0 | −1,081.5 |
| Shareholders’ equity | 205.2 | 223.1 | 223.6 | 410.2 | 639.5 | 1,071.4 | 1,235.2 | 1,312.8 | 1,273.5 | 1,185.2 |
| Debt to equity | 2.13 | 2.28 | 2.94 | 1.22 | 0.63 | 1.09 | 1.10 | 0.77 | 0.71 | 1.00 |
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 | ||||||||||
| 22.0 | 29.9 | 16.4 | 28.6 | 34.1 | 24.3 | 45.6 | 66.5 | 77.9 | 105.0 | |
| 486.1 | 536.5 | 672.6 | 702.3 | 781.0 | 1,339.1 | 1,591.1 | 1,365.5 | 1,289.3 | 1,454.7 | |
| 83.3 | 100.9 | 107.0 | 112.2 | 108.2 | 179.0 | 193.7 | 223.9 | 251.3 | 267.1 | |
| 184.8 | 189.4 | 188.5 | 188.6 | 268.2 | 688.4 | 692.0 | 700.1 | 698.9 | 707.3 | |
| 994.1 | 1,101.1 | 1,240.9 | 1,483.3 | 1,739.7 | 3,230.1 | 3,565.4 | 3,428.1 | 3,368.2 | 3,626.1 | |
| Growth | +10.8% | +12.7% | +19.5% | +17.3% | +85.7% | +10.4% | −3.9% | −1.7% | +7.7% | |
| Liabilities | ||||||||||
| 436.9 | 508.8 | 657.6 | 499.7 | 404.1 | 1,171.6 | 1,361.8 | 1,015.1 | 900.9 | 1,186.4 | |
| calc | 436.9 | 508.8 | 657.6 | 499.7 | 404.1 | 1,171.6 | 1,361.8 | 1,015.1 | 900.9 | 1,186.4 |
| 786.6 | 877.9 | 1,017.3 | 1,073.1 | 1,100.2 | 2,158.7 | 2,330.2 | 2,115.3 | 2,094.7 | 2,440.9 | |
| Equity | ||||||||||
| −183.9 | −196.3 | −218.6 | −64.7 | 133.9 | 526.9 | 653.5 | 700.0 | 648.5 | 520.7 | |
| 205.2 | 223.1 | 223.6 | 410.2 | 639.5 | 1,071.4 | 1,235.2 | 1,312.8 | 1,273.5 | 1,185.2 | |
| Growth | +8.7% | +0.2% | +83.5% | +55.9% | +67.5% | +15.3% | +6.3% | −3.0% | −6.9% | |
| Per share and net cash | ||||||||||
| calc | −415.0 | −478.9 | −641.2 | −471.1 | −370.0 | −1,147.3 | −1,316.2 | −948.6 | −823.0 | −1,081.5 |
| 41.1 | 40.2 | 39.5 | 40.1 | 40.2 | 40.2 | 39.1 | 38.4 | 37.7 | 36.6 | |
| calc | 4.99 | 5.55 | 5.66 | 10.24 | 15.89 | 26.66 | 31.62 | 34.23 | 33.79 | 32.40 |
Lines marked calc are worked out here from filed figures; point at one for how.