Closing prices at the end of each trading day, from 6 Apr 2017. 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 | 4,045.7 | 4,383.6 | 4,977.0 | 4,747.0 | 4,552.8 | 5,608.7 | 6,604.4 | 5,498.9 | 5,290.5 | 5,674.3 |
| Growth | +8.4% | +13.5% | −4.6% | −4.1% | +23.2% | +17.8% | −16.7% | −3.8% | +7.3% | |
| Operating income | 290.4 | 280.3 | 375.8 | 207.8 | 286.7 | 533.7 | 600.4 | 296.4 | 165.2 | 168.9 |
| Net income | 156.9 | 389.9 | 268.9 | 147.0 | 211.7 | 405.4 | 457.8 | 238.5 | 117.0 | 103.6 |
| Growth | +148.5% | −31.0% | −45.3% | +44.0% | +91.5% | +12.9% | −47.9% | −50.9% | −11.5% | |
| EPS, diluted | 1.00 | 2.28 | 1.52 | 0.83 | 1.19 | 2.28 | 2.56 | 1.34 | 0.66 | 0.59 |
| Growth | +128.0% | −33.3% | −45.4% | +43.4% | +91.6% | +12.3% | −47.7% | −50.7% | −10.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 7.2% | 6.4% | 7.6% | 4.4% | 6.3% | 9.5% | 9.1% | 5.4% | 3.1% | 3.0% |
| Net margin | 3.9% | 8.9% | 5.4% | 3.1% | 4.6% | 7.2% | 6.9% | 4.3% | 2.2% | 1.8% |
| Free cash flow margin | 0.8% | 1.7% | 3.6% | 6.3% | 7.5% | 3.0% | 4.9% | 0.4% | 5.1% | 5.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 455.3 | 461.3 | 566.5 | 636.3 | 618.2 | 566.1 | 856.4 | 680.0 | 686.1 | 637.4 |
| Capital expenditure | −422.1 | −388.5 | −385.1 | −335.3 | −274.8 | −399.4 | −535.1 | −660.1 | −414.0 | −352.0 |
| Free cash flow | 33.2 | 72.8 | 181.4 | 301.0 | 343.4 | 166.7 | 321.3 | 19.9 | 272.1 | 285.4 |
| Growth | +119.3% | +149.2% | +65.9% | +14.1% | −51.5% | +92.7% | −93.8% | +1,267.3% | +4.9% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −66.9 | −29.5 | −14.6 |
| Dividends paid | −31.3 | −25.5 | −40.7 | −42.5 | −400.0 | −49.6 | −55.7 | −63.6 | −66.6 | −67.0 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 130.8 | 238.5 | 378.7 | 551.6 | 395.5 | 244.8 | 385.7 | 102.4 | 117.6 | 201.5 |
| Total debt | 683.2 | 428.9 | 404.4 | 359.6 | 305.0 | n/a | 205.0 | 290.0 | 515.0 | 397.0 |
| Net cash (debt) | −552.4 | −190.4 | −25.7 | 192.0 | 90.5 | n/a | 180.7 | −187.6 | −397.4 | −195.5 |
| Shareholders’ equity | 0.0 | 1,890.2 | 2,132.3 | 2,236.4 | 2,055.5 | 2,423.8 | 2,837.2 | 2,956.8 | 2,986.9 | 3,024.7 |
| Debt to equity | n/a | 0.23 | 0.19 | 0.16 | 0.15 | n/a | 0.07 | 0.10 | 0.17 | 0.13 |
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 | ||||||||||
| 7.2% | 6.4% | 7.6% | 4.4% | 6.3% | 9.5% | 9.1% | 5.4% | 3.1% | 3.0% | |
| 6.6% | 6.0% | 7.3% | 4.2% | 6.2% | 9.7% | 9.1% | 5.6% | 2.9% | 2.4% | |
| 3.9% | 8.9% | 5.4% | 3.1% | 4.6% | 7.2% | 6.9% | 4.3% | 2.2% | 1.8% | |
| 0.8% | 1.7% | 3.6% | 6.3% | 7.5% | 3.0% | 4.9% | 0.4% | 5.1% | 5.0% | |
| Spending | ||||||||||
| 10.4% | 8.9% | 7.7% | 7.1% | 6.0% | 7.1% | 8.1% | 12.0% | 7.8% | 6.2% | |
| 40.9% | −48.0% | 26.2% | 25.8% | 25.2% | 25.2% | 24.2% | 22.1% | 23.1% | 24.9% | |
| Returns | ||||||||||
| n/a | 20.6% | 12.6% | 6.6% | 10.3% | 16.7% | 16.1% | 8.1% | 3.9% | 3.4% | |
| 5.1% | 11.7% | 7.4% | 4.0% | 6.0% | 10.3% | 10.6% | 5.2% | 2.4% | 2.1% | |
| Balance and payout | ||||||||||
| n/a | 0.23 | 0.19 | 0.16 | 0.15 | n/a | 0.07 | 0.10 | 0.17 | 0.13 | |
| n/a | n/a | 41.2% | 38.9% | 41.5% | 38.4% | 34.3% | 35.1% | 39.5% | 37.5% | |
| 19.9% | 6.5% | 15.1% | 28.9% | 188.9% | 12.2% | 12.2% | 26.7% | 56.9% | 64.7% | |
| 94.3% | 35.0% | 22.4% | 14.1% | 116.5% | 29.8% | 17.3% | 655.8% | 35.3% | 28.6% | |