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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,753.3 | 2,136.6 | 2,100.8 | 2,295.0 | 3,121.5 | 3,702.9 | 3,155.0 | 2,676.3 | 2,819.9 | 3,190.0 |
| Growth | +21.9% | −1.7% | +9.2% | +36.0% | +18.6% | −14.8% | −15.2% | +5.4% | +13.1% | |
| Operating income | −63.0 | 525.3 | 473.8 | 553.7 | 928.4 | 1,200.7 | 831.9 | 501.1 | 593.8 | 650.1 |
| Net income | −43.4 | 257.7 | 451.8 | 467.5 | 784.1 | 1,014.6 | 715.5 | 448.8 | 542.4 | 554.0 |
| Growth | +75.3% | +3.5% | +67.7% | +29.4% | −29.5% | −37.3% | +20.9% | +2.2% | ||
| EPS, diluted | −0.21 | 1.28 | 2.35 | 2.60 | 4.28 | 5.53 | 4.22 | 2.73 | 3.32 | 3.47 |
| Growth | +83.6% | +10.6% | +64.6% | +29.2% | −23.7% | −35.3% | +21.6% | +4.5% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 54.7% | 57.2% | 58.1% | 58.4% | 57.2% | 59.6% | 59.2% | 57.4% | 58.5% | 58.2% |
| Operating margin | −3.6% | 24.6% | 22.6% | 24.1% | 29.7% | 32.4% | 26.4% | 18.7% | 21.1% | 20.4% |
| Net margin | −2.5% | 12.1% | 21.5% | 20.4% | 25.1% | 27.4% | 22.7% | 16.8% | 19.2% | 17.4% |
| Free cash flow margin | 21.1% | 24.4% | 17.3% | 19.4% | 21.9% | 26.1% | 13.1% | 15.9% | 16.8% | 14.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 455.2 | 626.5 | 476.9 | 578.8 | 868.9 | 1,098.4 | 577.9 | 585.2 | 672.2 | 674.4 |
| Capital expenditure | −85.3 | −105.4 | −114.4 | −134.6 | −185.0 | −132.5 | −163.2 | −159.6 | −198.1 | −224.0 |
| Free cash flow | 369.9 | 521.1 | 362.5 | 444.1 | 684.0 | 965.9 | 414.7 | 425.6 | 474.1 | 450.4 |
| Growth | +40.9% | −30.4% | +22.5% | +54.0% | +41.2% | −57.1% | +2.6% | +11.4% | −5.0% | |
| Buybacks | −146.3 | −200.3 | −823.5 | −500.0 | −88.5 | −600.0 | −752.1 | −397.2 | −198.6 | −702.1 |
| Dividends paid | −48.6 | −55.4 | −67.3 | −61.3 | −66.5 | −66.0 | −69.7 | −67.9 | −76.4 | −76.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 307.9 | 429.8 | 926.8 | 773.9 | 914.1 | 1,122.2 | 854.8 | 757.6 | 553.4 | 293.8 |
| Shareholders’ equity | 1,828.7 | 1,953.6 | 1,522.4 | 1,480.2 | 2,207.0 | 2,562.4 | 2,451.3 | 2,525.9 | 2,819.3 | 2,795.8 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 307.9 | 429.8 | 926.8 | 773.9 | 914.1 | 1,122.2 | 854.8 | 757.6 | 553.4 | 293.8 | |
| 192.4 | 272.8 | 291.3 | 362.4 | 497.5 | 550.7 | 491.1 | 422.1 | 471.4 | 786.9 | |
| 136.0 | 107.5 | 153.5 | 196.7 | 222.2 | 243.3 | 325.0 | 310.0 | 298.5 | 379.6 | |
| 253.8 | 268.4 | 279.8 | 320.2 | 394.8 | 387.2 | 418.7 | 445.5 | 508.2 | 563.0 | |
| 223.3 | 252.0 | 381.9 | 416.4 | 453.9 | 426.0 | 403.2 | 415.7 | 395.4 | 521.0 | |
| 2,762.5 | 3,109.5 | 2,706.6 | 2,787.0 | 3,652.3 | 3,809.4 | 3,501.3 | 3,486.8 | 3,708.7 | 4,183.6 | |
| Growth | +12.6% | −13.0% | +3.0% | +31.0% | +4.3% | −8.1% | −0.4% | +6.4% | +12.8% | |
| Liabilities | ||||||||||
| 933.8 | 1,155.9 | 1,184.3 | 1,306.9 | 1,441.5 | 1,245.5 | 1,050.0 | 960.9 | 889.4 | 1,387.8 | |
| Equity | ||||||||||
| 230.3 | 272.0 | −158.2 | −241.9 | 387.4 | 736.6 | 725.7 | 706.5 | 970.8 | 744.4 | |
| 1,828.7 | 1,953.6 | 1,522.4 | 1,480.2 | 2,207.0 | 2,562.4 | 2,451.3 | 2,525.9 | 2,819.3 | 2,795.8 | |
| Growth | +6.8% | −22.1% | −2.8% | +49.1% | +16.1% | −4.3% | +3.0% | +11.6% | −0.8% | |
| Per share and net cash | ||||||||||
| 199.2 | 195.5 | 175.5 | 166.4 | 0.2 | 162.3 | 155.8 | 152.7 | 161.7 | 156.1 | |
| calc | 9.18 | 9.99 | 8.67 | 8.89 | 13,285.45 | 15.79 | 15.74 | 16.54 | 17.43 | 17.91 |
Lines marked calc are worked out here from filed figures; point at one for how.