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 | 1,238.5 | 1,221.6 | 1,273.0 | 1,527.0 | 1,438.6 | 1,329.9 | 1,190.7 | 1,177.3 | 1,206.3 | 1,197.1 |
| Growth | −1.4% | +4.2% | +19.9% | −5.8% | −7.6% | −10.5% | −1.1% | +2.5% | −0.8% | |
| Net income | 308.3 | 121.1 | 606.0 | 672.3 | 393.6 | 600.7 | 742.9 | 603.1 | 604.4 | 582.6 |
| Growth | −60.7% | +400.5% | +10.9% | −41.5% | +52.6% | +23.7% | −18.8% | +0.2% | −3.6% | |
| EPS, diluted | 1.37 | 0.55 | 2.77 | 3.20 | 2.00 | 3.16 | 4.35 | 3.77 | 3.92 | 4.14 |
| Growth | −59.9% | +403.6% | +15.5% | −37.5% | +58.0% | +37.7% | −13.3% | +4.0% | +5.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Net margin | 24.9% | 9.9% | 47.6% | 44.0% | 27.4% | 45.2% | 62.4% | 51.2% | 50.1% | 48.7% |
| Free cash flow margin | n/a | n/a | n/a | n/a | n/a | 40.9% | 31.1% | 44.2% | −55.1% | 9.7% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 381.7 | 360.6 | 677.8 | 694.4 | 658.4 | 557.1 | 388.3 | 529.4 | −663.6 | 119.9 |
| Capital expenditure | n/a | n/a | n/a | n/a | n/a | −12.6 | −17.7 | −8.5 | −1.6 | −4.2 |
| Free cash flow | n/a | n/a | n/a | n/a | n/a | 544.5 | 370.6 | 520.9 | −665.1 | 115.7 |
| Growth | −31.9% | +40.5% | −227.7% | |||||||
| Buybacks | −100.2 | −0.0 | −50.1 | −300.2 | −226.3 | −399.1 | −400.2 | −133.3 | −225.1 | −431.9 |
| Dividends paid | −2.1 | −2.2 | −2.1 | −2.1 | −97.5 | −103.3 | −135.4 | −145.9 | −152.0 | −145.6 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 52.1 | 80.6 | 95.4 | 92.7 | 87.9 | 151.1 | 56.2 | 19.0 | 19.2 | 24.8 |
| Total debt | 1,069.5 | 1,027.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,075.8 |
| Net cash (debt) | −1,017.4 | −946.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1,051.0 |
| Shareholders’ equity | 2,872.3 | 3,000.0 | 3,488.7 | 4,048.7 | 4,284.4 | 4,258.8 | 3,919.3 | 4,397.8 | 4,623.9 | 4,781.5 |
| Debt to equity | 0.37 | 0.34 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.22 |
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 | ||||||||||
| 52.1 | 80.6 | 95.4 | 92.7 | 87.9 | 151.1 | 56.2 | 19.0 | 19.2 | 24.8 | |
| 70.7 | 38.3 | 37.1 | 87.9 | 80.5 | 75.1 | 71.0 | 63.8 | 23.4 | 17.2 | |
| n/a | n/a | n/a | n/a | 9.8 | 9.8 | 9.8 | 0.0 | 0.0 | n/a | |
| 5,863.2 | 5,900.9 | 6,314.7 | 6,808.3 | 7,948.0 | 7,839.2 | 7,063.7 | 7,593.9 | 8,689.5 | 8,122.4 | |
| Growth | +0.6% | +7.0% | +7.8% | +16.7% | −1.4% | −9.9% | +7.5% | +14.4% | −6.5% | |
| Liabilities | ||||||||||
| 1,069.5 | 1,027.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,075.8 | |
| calc | 1,069.5 | 1,027.1 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 1,075.8 |
| 2,990.9 | 2,900.8 | 2,825.9 | 2,759.6 | 3,663.7 | 3,580.4 | 3,144.4 | 3,196.1 | 4,065.7 | 3,340.9 | |
| Equity | ||||||||||
| 997.9 | 1,116.3 | 1,719.5 | 2,389.8 | 2,684.6 | 3,180.9 | 3,787.0 | 4,243.8 | 4,695.3 | 5,132.1 | |
| 2,872.3 | 3,000.0 | 3,488.7 | 4,048.7 | 4,284.4 | 4,258.8 | 3,919.3 | 4,397.8 | 4,623.9 | 4,781.5 | |
| Growth | +4.4% | +16.3% | +16.1% | +5.8% | −0.6% | −8.0% | +12.2% | +5.1% | +3.4% | |
| Per share and net cash | ||||||||||
| calc | −1,017.4 | −946.5 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | −1,051.0 |
| 214.5 | 215.8 | 213.5 | 201.2 | 191.6 | 175.4 | 157.1 | 153.2 | 147.6 | 135.5 | |
| calc | 13.39 | 13.90 | 16.34 | 20.13 | 22.36 | 24.28 | 24.95 | 28.71 | 31.33 | 35.29 |
Lines marked calc are worked out here from filed figures; point at one for how.