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 |
|---|---|---|---|---|---|---|---|---|---|---|---|
| Margins | |||||||||||
| 17.0% | 17.6% | 18.6% | 18.4% | 19.5% | 22.4% | n/a | 21.9% | 21.0% | 20.6% | 20.7% | |
| 1.9% | 3.2% | 3.9% | 3.9% | 3.4% | 6.3% | n/a | 7.5% | 6.8% | 6.3% | 5.6% | |
| 1.6% | 2.9% | 3.5% | 3.4% | 3.4% | 6.4% | n/a | 7.5% | 6.1% | 5.3% | 4.9% | |
| 1.0% | 3.7% | 2.6% | 2.5% | 2.6% | 4.9% | n/a | 5.8% | 4.6% | 4.1% | 3.7% | |
| 7.7% | −1.2% | −0.4% | 2.3% | 13.9% | 5.2% | n/a | 0.8% | −1.0% | 2.5% | 6.5% | |
| Spending | |||||||||||
| 13.9% | 13.4% | 13.4% | 13.6% | 14.8% | 15.0% | n/a | 13.7% | 13.5% | 13.4% | 14.1% | |
| 4.7% | 4.5% | 4.5% | 5.3% | 3.0% | 3.4% | n/a | 3.6% | 4.9% | 5.8% | 5.7% | |
| 38.9% | −26.2% | 24.1% | 25.3% | 24.3% | 23.0% | n/a | 23.0% | 24.7% | 23.3% | 23.1% | |
| Returns | |||||||||||
| 4.7% | 16.5% | 13.0% | 12.2% | 9.1% | 16.5% | n/a | 22.4% | 18.6% | 14.2% | 12.0% | |
| 1.6% | 6.0% | 4.3% | 4.2% | 3.8% | 7.7% | n/a | 10.2% | 8.0% | 6.6% | 6.0% | |
| Balance and payout | |||||||||||
| 0.70 | 0.59 | 0.56 | 0.54 | 0.42 | 0.23 | n/a | 0.16 | 0.22 | 0.19 | 0.12 | |
| n/a | 0.0% | 6.7% | 12.9% | 19.6% | 17.0% | n/a | 11.4% | 14.6% | 18.3% | 22.1% | |
| 13.4% | n/a | n/a | 59.9% | 7.6% | 29.3% | n/a | 269.3% | n/a | 38.2% | 54.8% | |