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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Margins | ||||||||||
| 54.7% | 57.2% | 58.1% | 58.4% | 57.2% | 59.6% | 59.2% | 57.4% | 58.5% | 58.2% | |
| −3.6% | 24.6% | 22.6% | 24.1% | 29.7% | 32.4% | 26.4% | 18.7% | 21.1% | 20.4% | |
| −3.1% | 24.5% | 22.3% | 22.9% | 28.9% | 31.4% | 26.6% | 19.6% | 21.6% | 20.5% | |
| −2.5% | 12.1% | 21.5% | 20.4% | 25.1% | 27.4% | 22.7% | 16.8% | 19.2% | 17.4% | |
| 21.1% | 24.4% | 17.3% | 19.4% | 21.9% | 26.1% | 13.1% | 15.9% | 16.8% | 14.1% | |
| Spending | ||||||||||
| 18.1% | 16.3% | 18.6% | 19.0% | 14.9% | 14.8% | 17.7% | 21.6% | 21.9% | 20.3% | |
| 4.9% | 4.9% | 5.4% | 5.9% | 5.9% | 3.6% | 5.2% | 6.0% | 7.0% | 7.0% | |
| n/a | 50.9% | 3.4% | 11.1% | 13.0% | 12.6% | 14.9% | 14.6% | 9.8% | 12.1% | |
| Returns | ||||||||||
| −2.4% | 13.2% | 29.7% | 31.6% | 35.5% | 39.6% | 29.2% | 17.8% | 19.2% | 19.8% | |
| −1.6% | 8.3% | 16.7% | 16.8% | 21.5% | 26.6% | 20.4% | 12.9% | 14.6% | 13.2% | |
| Balance and payout | ||||||||||
| 33.8% | 37.2% | 43.8% | 46.9% | 39.5% | 32.7% | 30.0% | 27.6% | 24.0% | 33.2% | |
| n/a | 21.5% | 14.9% | 13.1% | 8.5% | 6.5% | 9.7% | 15.1% | 14.1% | 13.8% | |
| 52.7% | 49.1% | 245.7% | 126.4% | 22.7% | 68.9% | 198.2% | 109.3% | 58.0% | 172.8% | |