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 | 1,338.0 | 1,417.5 | 1,501.8 | 1,526.4 | 1,870.3 | 2,251.7 | 2,141.5 | 1,965.3 | 1,978.2 | 2,090.0 |
| Growth | +5.9% | +5.9% | +1.6% | +22.5% | +20.4% | −4.9% | −8.2% | +0.7% | +5.7% | |
| Operating income | 98.8 | 153.4 | 266.6 | −26.1 | 386.4 | 630.1 | 531.5 | 409.9 | 97.7 | 465.9 |
| Net income | 80.4 | 40.4 | 190.4 | −41.5 | 359.2 | 512.6 | 423.2 | 341.3 | 83.6 | 424.9 |
| Growth | −49.8% | +371.3% | −121.8% | +42.7% | −17.4% | −19.4% | −75.5% | +408.3% | ||
| EPS, diluted | 0.34 | 0.17 | 0.82 | −0.18 | 1.53 | 2.21 | 1.84 | 1.48 | 0.37 | 1.94 |
| Growth | −50.0% | +382.4% | −122.0% | +44.4% | −16.7% | −19.6% | −75.0% | +424.3% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 63.1% | 65.1% | 66.6% | 65.9% | 65.9% | 64.4% | 64.7% | 62.8% | 48.9% | 62.2% |
| Operating margin | 7.4% | 10.8% | 17.8% | −1.7% | 20.7% | 28.0% | 24.8% | 20.9% | 4.9% | 22.3% |
| Net margin | 6.0% | 2.8% | 12.7% | −2.7% | 19.2% | 22.8% | 19.8% | 17.4% | 4.2% | 20.3% |
| Free cash flow margin | 20.0% | 13.9% | 16.6% | 13.9% | 17.4% | 19.9% | 27.4% | 15.8% | 25.6% | 21.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 341.6 | 286.8 | 359.5 | 330.8 | 457.8 | 639.0 | 715.3 | 459.5 | 673.6 | 654.3 |
| Capital expenditure | −74.5 | −90.1 | −109.8 | −118.0 | −132.8 | −189.9 | −129.2 | −149.7 | −167.2 | −201.0 |
| Free cash flow | 267.1 | 196.7 | 249.7 | 212.9 | 325.0 | 449.1 | 586.0 | 309.7 | 506.4 | 453.3 |
| Growth | −26.3% | +27.0% | −14.7% | +52.7% | +38.2% | +30.5% | −47.1% | +63.5% | −10.5% | |
| Buybacks | 0.0 | −61.0 | −104.7 | −74.5 | −64.0 | −100.0 | 0.0 | 0.0 | −292.1 | −280.1 |
| Dividends paid | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −54.2 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 439.2 | 657.7 | 1,159.1 | 623.6 | 598.0 | 880.5 | 730.7 | 668.1 | 663.6 | 839.0 |
| Total debt | 1,067.1 | 1,758.3 | 2,174.2 | 1,706.4 | 1,922.7 | 1,941.8 | 1,861.5 | 1,509.8 | 1,391.5 | 1,654.4 |
| Net cash (debt) | −627.9 | −1,100.5 | −1,015.1 | −1,082.7 | −1,324.8 | −1,061.3 | −1,130.8 | −841.7 | −728.0 | −815.4 |
| Shareholders’ equity | 2,607.1 | 2,541.0 | 2,635.0 | 2,536.6 | 2,797.8 | 3,096.6 | 3,466.6 | 3,807.8 | 3,567.3 | 3,778.2 |
| Debt to equity | 0.41 | 0.69 | 0.83 | 0.67 | 0.69 | 0.63 | 0.54 | 0.40 | 0.39 | 0.44 |
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 | ||||||||||
| 439.2 | 657.7 | 1,159.1 | 623.6 | 598.0 | 880.5 | 730.7 | 668.1 | 663.6 | 839.0 | |
| 278.2 | 329.1 | 351.6 | 385.1 | 380.5 | 362.1 | 323.8 | 381.9 | 349.3 | 402.6 | |
| 136.6 | 155.9 | 162.9 | 170.7 | 291.2 | 327.5 | 358.0 | 398.4 | 279.3 | 301.9 | |
| 436.7 | 494.3 | 511.7 | 455.2 | 559.4 | 638.2 | 662.2 | 765.0 | 753.6 | 923.9 | |
| 1,925.5 | 2,012.9 | 2,108.5 | 2,140.5 | 2,364.0 | 2,350.8 | 2,352.6 | 2,475.7 | 2,425.4 | 2,700.7 | |
| 4,308.2 | 5,038.5 | 5,748.3 | 5,235.6 | 5,869.6 | 6,147.0 | 6,287.7 | 6,115.2 | 5,689.6 | 6,281.2 | |
| Growth | +17.0% | +14.1% | −8.9% | +12.1% | +4.7% | +2.3% | −2.7% | −7.0% | +10.4% | |
| Liabilities | ||||||||||
| n/a | 0.0 | 503.1 | 285.2 | 42.5 | 847.6 | 389.6 | 588.0 | 551.9 | 0.0 | |
| 1,067.1 | 1,758.3 | 1,671.1 | 1,421.1 | 1,880.2 | 1,094.1 | 1,471.9 | 921.8 | 839.7 | 1,654.4 | |
| calc | 1,067.1 | 1,758.3 | 2,174.2 | 1,706.4 | 1,922.7 | 1,941.8 | 1,861.5 | 1,509.8 | 1,391.5 | 1,654.4 |
| Equity | ||||||||||
| 1,263.5 | 1,247.9 | 1,379.6 | 1,178.5 | 1,323.1 | 1,791.7 | 2,160.2 | 2,456.8 | 2,448.1 | 2,748.4 | |
| 2,607.1 | 2,541.0 | 2,635.0 | 2,536.6 | 2,797.8 | 3,096.6 | 3,466.6 | 3,807.8 | 3,567.3 | 3,778.2 | |
| Growth | −2.5% | +3.7% | −3.7% | +10.3% | +10.7% | +12.0% | +9.8% | −6.3% | +5.9% | |
| Per share and net cash | ||||||||||
| calc | −627.9 | −1,100.5 | −1,015.1 | −1,082.7 | −1,324.8 | −1,061.3 | −1,130.8 | −841.7 | −728.0 | −815.4 |
| 234.6 | 226.6 | 225.5 | 227.8 | 228.0 | 227.1 | 227.7 | 228.2 | 222.3 | 216.9 | |
| calc | 11.11 | 11.22 | 11.68 | 11.14 | 12.27 | 13.64 | 15.22 | 16.69 | 16.05 | 17.42 |
Lines marked calc are worked out here from filed figures; point at one for how.