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 |
|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||
| 27.9% | 30.5% | 30.9% | 23.5% | 20.3% | 25.1% | 26.5% | 24.6% | |
| 7.8% | 10.4% | 16.4% | 12.5% | 8.9% | 10.5% | 12.2% | 10.6% | |
| 5.9% | 7.8% | 11.5% | 9.4% | 6.8% | 7.9% | 9.5% | 8.1% | |
| 15.0% | 10.2% | 5.6% | 4.9% | 2.4% | 14.4% | 10.0% | 8.5% | |
| Spending | ||||||||
| 1.0% | 1.1% | 1.3% | 1.0% | 1.0% | 1.2% | 1.2% | 1.3% | |
| 9.7% | 10.6% | 11.4% | 9.3% | 8.9% | 11.4% | 11.6% | 10.3% | |
| 2.8% | 3.8% | 4.5% | 4.1% | 3.4% | 2.8% | 3.2% | 4.3% | |
| 24.5% | 25.2% | 29.7% | 24.7% | 23.7% | 24.2% | 22.0% | 23.4% | |
| Returns | ||||||||
| n/a | n/a | 22.5% | 18.5% | 13.8% | 15.0% | 16.4% | 13.4% | |
| 2.7% | 5.4% | 7.7% | 6.7% | 5.2% | 6.2% | 7.2% | 6.1% | |
| Balance and payout | ||||||||
| n/a | n/a | 1.38 | 1.20 | 1.12 | 0.92 | 0.79 | 0.70 | |
| n/a | 119.7% | 65.8% | 63.5% | 62.1% | 58.5% | 56.0% | 54.4% | |
| n/a | n/a | 34.2% | 59.3% | 74.4% | 64.4% | 54.5% | 63.8% | |
| n/a | n/a | 70.5% | 113.6% | 211.0% | 35.6% | 52.0% | 60.8% | |