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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 39.1% | 28.4% | 53.7% | 55.6% | 33.3% | 57.5% | 80.0% | 73.4% | 70.1% | 66.1% | |
| 24.9% | 9.9% | 47.6% | 44.0% | 27.4% | 45.2% | 62.4% | 51.2% | 50.1% | 48.7% | |
| n/a | n/a | n/a | n/a | n/a | 40.9% | 31.1% | 44.2% | −55.1% | 9.7% | |
| Spending | ||||||||||
| n/a | n/a | n/a | n/a | n/a | 0.9% | 1.5% | 0.7% | 0.1% | 0.4% | |
| 36.3% | 65.1% | 11.4% | 20.8% | 17.9% | 21.5% | 22.0% | 21.8% | 21.9% | 21.9% | |
| Returns | ||||||||||
| 10.7% | 4.0% | 17.4% | 16.6% | 9.2% | 14.1% | 19.0% | 13.7% | 13.1% | 12.2% | |
| 5.3% | 2.1% | 9.6% | 9.9% | 5.0% | 7.7% | 10.5% | 7.9% | 7.0% | 7.2% | |
| Balance and payout | ||||||||||
| 0.37 | 0.34 | n/a | n/a | n/a | n/a | n/a | n/a | n/a | 0.22 | |
| 51.0% | 49.2% | 44.8% | 40.5% | 46.1% | 45.7% | 44.5% | 42.1% | 46.8% | 41.1% | |
| 0.7% | 1.8% | 0.4% | 0.3% | 24.8% | 17.2% | 18.2% | 24.2% | 25.1% | 25.0% | |
| n/a | n/a | n/a | n/a | n/a | 92.3% | 144.5% | 53.6% | n/a | 499.3% | |