Closing prices at the end of each trading day, from 31 Jan 2020. 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.
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Revenue | 2,981.0 | 2,883.0 | 3,147.0 | 3,445.0 | 3,817.0 | 3,756.0 | 3,695.0 | 3,721.0 |
| Growth | −3.3% | +9.2% | +9.5% | +10.8% | −1.6% | −1.6% | +0.7% | |
| Net income | 176.0 | 225.0 | 363.0 | 324.0 | 258.0 | 298.0 | 352.0 | 301.0 |
| Growth | +27.8% | +61.3% | −10.7% | −20.4% | +15.5% | +18.1% | −14.5% | |
| EPS, diluted | 1.13 | 1.45 | 1.77 | 1.54 | 1.23 | 1.42 | 1.67 | 1.43 |
| Growth | +28.3% | +22.1% | −13.0% | −20.1% | +15.4% | +17.6% | −14.4% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Gross margin | 27.9% | 30.5% | 30.9% | 23.5% | 20.3% | 25.1% | 26.5% | 24.6% |
| Net margin | 5.9% | 7.8% | 11.5% | 9.4% | 6.8% | 7.9% | 9.5% | 8.1% |
| Free cash flow margin | 15.0% | 10.2% | 5.6% | 4.9% | 2.4% | 14.4% | 10.0% | 8.5% |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 530.0 | 403.0 | 319.0 | 310.0 | 219.0 | 644.0 | 489.0 | 477.0 |
| Capital expenditure | −82.0 | −109.0 | −143.0 | −141.0 | −128.0 | −104.0 | −120.0 | −161.0 |
| Free cash flow | 448.0 | 294.0 | 176.0 | 169.0 | 91.0 | 540.0 | 369.0 | 316.0 |
| Growth | −34.4% | −40.1% | −4.0% | −46.2% | +493.4% | −31.7% | −14.4% | |
| Dividends paid | n/a | n/a | −124.0 | −192.0 | −192.0 | −192.0 | −192.0 | −192.0 |
| FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|
| Cash | n/a | 102.0 | 312.0 | 164.0 | 38.0 | 115.0 | 137.0 | 147.0 |
| Total debt | n/a | 2,011.0 | 2,233.0 | 2,112.0 | 2,091.0 | 1,832.0 | 1,686.0 | 1,580.0 |
| Net cash (debt) | n/a | −1,909.0 | −1,921.0 | −1,948.0 | −2,053.0 | −1,717.0 | −1,549.0 | −1,433.0 |
| Shareholders’ equity | −1,027.0 | −818.0 | 1,615.0 | 1,756.0 | 1,868.0 | 1,983.0 | 2,142.0 | 2,253.0 |
| Debt to equity | n/a | n/a | 1.38 | 1.20 | 1.12 | 0.92 | 0.79 | 0.70 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 | ||||||||
| n/a | 102.0 | 312.0 | 164.0 | 38.0 | 115.0 | 137.0 | 147.0 | |
| n/a | 13.0 | 292.0 | 316.0 | 348.0 | 347.0 | 337.0 | 355.0 | |
| n/a | 418.0 | 419.0 | 583.0 | 722.0 | 524.0 | 567.0 | 584.0 | |
| n/a | 537.0 | 612.0 | 677.0 | 722.0 | 732.0 | 758.0 | 823.0 | |
| 1,879.0 | 1,879.0 | 1,879.0 | 1,879.0 | 1,879.0 | 1,895.0 | 1,895.0 | 1,895.0 | |
| 6,421.0 | 4,160.0 | 4,722.0 | 4,812.0 | 4,929.0 | 4,780.0 | 4,873.0 | 4,936.0 | |
| Growth | −35.2% | +13.5% | +1.9% | +2.4% | −3.0% | +1.9% | +1.3% | |
| Liabilities | ||||||||
| n/a | 21.0 | 25.0 | 25.0 | 25.0 | 0.0 | 0.0 | 0.0 | |
| n/a | 1,990.0 | 2,208.0 | 2,087.0 | 2,066.0 | 1,832.0 | 1,686.0 | 1,580.0 | |
| calc | n/a | 2,011.0 | 2,233.0 | 2,112.0 | 2,091.0 | 1,832.0 | 1,686.0 | 1,580.0 |
| n/a | 4,978.0 | 3,107.0 | 3,056.0 | 3,061.0 | 2,797.0 | 2,731.0 | 2,683.0 | |
| Equity | ||||||||
| n/a | n/a | 233.0 | 365.0 | 431.0 | 537.0 | 694.0 | 802.0 | |
| −1,027.0 | −818.0 | 1,615.0 | 1,756.0 | 1,868.0 | 1,983.0 | 2,142.0 | 2,253.0 | |
| Growth | +8.7% | +6.4% | +6.2% | +8.0% | +5.2% | |||
| Per share and net cash | ||||||||
| calc | n/a | −1,909.0 | −1,921.0 | −1,948.0 | −2,053.0 | −1,717.0 | −1,549.0 | −1,433.0 |
| n/a | 209.7 | 210.0 | 210.0 | 210.0 | 210.2 | 210.3 | 210.3 | |
| calc | n/a | −3.90 | 7.69 | 8.36 | 8.90 | 9.43 | 10.19 | 10.71 |
Lines marked calc are worked out here from filed figures; point at one for how.