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.
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 4,713.9 | 5,268.0 | 5,562.3 | 4,499.7 | 4,878.9 | n/a | 6,779.4 | 7,571.2 | 7,449.8 | 7,064.6 |
| Growth | +11.8% | +5.6% | −19.1% | +8.4% | +11.7% | −1.6% | −5.2% | |||
| Operating income | 148.7 | 202.9 | 216.4 | 154.6 | 309.0 | n/a | 506.1 | 512.4 | 468.1 | 393.8 |
| Net income | 172.1 | 139.1 | 141.6 | 114.9 | 241.4 | 392.1 | 391.4 | 347.1 | 304.2 | 263.8 |
| Growth | −19.2% | +1.8% | −18.9% | +110.1% | +62.4% | −0.2% | −11.3% | −12.4% | −13.3% | |
| EPS, diluted | 4.20 | 2.30 | 2.51 | 2.04 | 2.78 | n/a | 4.57 | 4.15 | 3.72 | 3.27 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 17.6% | 18.6% | 18.4% | 19.5% | 22.4% | n/a | 21.9% | 21.0% | 20.6% | 20.7% |
| Operating margin | 3.2% | 3.9% | 3.9% | 3.4% | 6.3% | n/a | 7.5% | 6.8% | 6.3% | 5.6% |
| Net margin | 3.7% | 2.6% | 2.5% | 2.6% | 4.9% | n/a | 5.8% | 4.6% | 4.1% | 3.7% |
| Free cash flow margin | −1.2% | −0.4% | 2.3% | 13.9% | 5.2% | n/a | 0.8% | −1.0% | 2.5% | 6.5% |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 152.7 | 215.4 | 421.3 | 763.0 | 422.3 | n/a | 294.4 | 295.7 | 619.6 | 861.8 |
| Capital expenditure | −209.9 | −238.3 | −293.5 | −136.2 | −167.2 | n/a | −243.1 | −368.9 | −433.0 | −399.8 |
| Free cash flow | −57.2 | −22.9 | 127.8 | 626.8 | 255.2 | n/a | 51.3 | −73.2 | 186.5 | 462.0 |
| Growth | +390.5% | −59.3% | −242.5% | +147.7% | ||||||
| Buybacks | −33.8 | −120.6 | −58.2 | −24.9 | −33.6 | n/a | −93.7 | −211.8 | −15.7 | −194.9 |
| Dividends paid | 0.0 | −9.3 | −18.3 | −22.5 | −41.1 | n/a | −44.6 | −50.6 | −55.5 | −58.3 |
| FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 124.5 | 131.7 | 181.6 | 312.0 | 148.1 | n/a | 201.0 | 183.7 | 228.1 | 212.6 |
| Total debt | 611.5 | 601.2 | 627.7 | 529.7 | 334.9 | n/a | 275.4 | 414.0 | 408.4 | 274.9 |
| Net cash (debt) | −487.0 | −469.4 | −446.1 | −217.6 | −186.8 | n/a | −74.4 | −230.3 | −180.3 | −62.3 |
| Shareholders’ equity | 1,040.4 | 1,066.9 | 1,159.5 | 1,268.0 | 1,466.7 | n/a | 1,744.5 | 1,870.9 | 2,141.5 | 2,203.2 |
| Debt to equity | 0.59 | 0.56 | 0.54 | 0.42 | 0.23 | n/a | 0.16 | 0.22 | 0.19 | 0.12 |
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 12 Dec 2022 | FY2022 31 Dec 2022 | FY2023 31 Dec 2023 | FY2024 31 Dec 2024 | FY2025 31 Dec 2025 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | |||||||||||
| 82.0 | 124.5 | 131.7 | 181.6 | 312.0 | 148.1 | n/a | 201.0 | 183.7 | 228.1 | 212.6 | |
| 156.2 | 183.9 | 190.7 | 183.7 | 172.5 | 140.2 | n/a | 220.7 | 259.4 | 345.3 | 277.8 | |
| 840.3 | 1,033.3 | 1,339.9 | 1,326.1 | 858.3 | 1,020.1 | n/a | 1,429.4 | 1,801.4 | 1,787.7 | 1,534.5 | |
| 1,135.8 | 1,159.6 | 1,184.1 | 1,279.9 | 1,203.7 | 1,278.2 | n/a | 1,368.6 | 1,488.1 | 1,615.6 | 1,694.7 | |
| 290.2 | 291.4 | 291.4 | 292.1 | 292.1 | 370.3 | n/a | 416.4 | 420.7 | 427.5 | 441.6 | |
| 2,603.0 | 2,890.1 | 3,201.4 | 3,407.3 | 2,985.4 | 3,120.0 | n/a | 3,821.1 | 4,364.2 | 4,617.5 | 4,430.5 | |
| Growth | +11.0% | +10.8% | +6.4% | −12.4% | +4.5% | +14.2% | +5.8% | −4.1% | |||
| Liabilities | |||||||||||
| 130.7 | 145.1 | 162.0 | 189.3 | 141.7 | n/a | n/a | 0.0 | n/a | n/a | 0.1 | |
| 472.5 | 466.4 | 439.2 | 438.4 | 388.0 | 334.9 | n/a | 275.4 | 414.0 | 408.4 | 274.8 | |
| calc | 603.2 | 611.5 | 601.2 | 627.7 | 529.7 | 334.9 | n/a | 275.4 | 414.0 | 408.4 | 274.9 |
| Equity | |||||||||||
| 640.4 | 812.6 | 942.3 | 1,065.6 | 831.9 | 1,031.6 | n/a | 1,378.3 | 1,450.0 | 1,698.6 | 1,904.1 | |
| 862.8 | 1,040.4 | 1,066.9 | 1,159.5 | 1,268.0 | 1,466.7 | n/a | 1,744.5 | 1,870.9 | 2,141.5 | 2,203.2 | |
| Growth | +20.6% | +2.6% | +8.7% | +9.4% | +15.7% | +7.2% | +14.5% | +2.9% | |||
| Per share and net cash | |||||||||||
| calc | −521.2 | −487.0 | −469.4 | −446.1 | −217.6 | −186.8 | n/a | −74.4 | −230.3 | −180.3 | −62.3 |
Lines marked calc are worked out here from filed figures; point at one for how.