Closing prices at the end of each trading day, from 13 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.
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Revenue | 3,903.5 | 3,781.1 | 7,220.4 | 8,812.5 | 7,521.2 | 8,396.8 | 7,884.7 |
| Growth | −3.1% | +91.0% | +22.0% | −14.7% | +11.6% | −6.1% | |
| Operating income | 382.9 | 416.6 | 979.2 | 1,146.0 | 757.6 | 719.0 | 565.3 |
| Net income | 233.7 | 275.7 | 754.4 | 823.2 | 504.9 | 422.5 | 310.6 |
| Growth | +18.0% | +173.7% | +9.1% | −38.7% | −16.3% | −26.5% | |
| EPS, diluted | 2.74 | 3.03 | 7.91 | 9.02 | 5.80 | 4.96 | 3.72 |
| Growth | +10.6% | +161.1% | +14.0% | −35.7% | −14.5% | −25.0% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating margin | 9.8% | 11.0% | 13.6% | 13.0% | 10.1% | 8.6% | 7.2% |
| Net margin | 6.0% | 7.3% | 10.4% | 9.3% | 6.7% | 5.0% | 3.9% |
| Free cash flow margin | 5.8% | 12.4% | 8.1% | 7.0% | 8.7% | 8.0% | 8.9% |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Operating cash flow | 488.5 | 610.9 | 855.4 | 971.6 | 1,013.8 | 1,062.7 | 977.8 |
| Capital expenditure | −261.3 | −142.7 | −268.7 | −350.8 | −361.6 | −392.8 | −273.2 |
| Free cash flow | 227.2 | 468.2 | 586.7 | 620.8 | 652.3 | 669.8 | 704.6 |
| Growth | +106.1% | +25.3% | +5.8% | +5.1% | +2.7% | +5.2% | |
| Buybacks | −192.5 | −38.0 | −198.2 | −568.0 | −288.0 | −76.6 | −225.8 |
| Dividends paid | −60.5 | −67.6 | −85.4 | −97.3 | −121.1 | −133.9 | −151.1 |
| FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|
| Cash and securities | 0.0 | 4.3 | 19.3 | 147.1 | 335.6 | 0.0 | 210.2 |
| Total debt | 1,343.3 | 872.5 | 1,608.1 | 1,315.8 | 1,884.2 | 2,402.9 | 2,578.0 |
| Net cash (debt) | −1,343.3 | −868.2 | −1,588.8 | −1,168.6 | −1,548.6 | −2,402.9 | −2,367.8 |
| Shareholders’ equity | 1,159.3 | 1,788.6 | 2,220.3 | 2,463.1 | 2,591.4 | 2,673.3 | 2,677.6 |
| Debt to equity | 1.16 | 0.49 | 0.72 | 0.53 | 0.73 | 0.90 | 0.96 |
In millions of USD, except per-share figures and ratios. Fiscal years, as last filed with the SEC.
| Fiscal year | 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 |
|---|---|---|---|---|---|---|---|
| Operations | |||||||
| 488.5 | 610.9 | 855.4 | 971.6 | 1,013.8 | 1,062.7 | 977.8 | |
| Growth | +25.1% | +40.0% | +13.6% | +4.3% | +4.8% | −8.0% | |
| 295.7 | 299.2 | 393.0 | 430.6 | 442.0 | 582.1 | 610.5 | |
| Investment | |||||||
| −261.3 | −142.7 | −268.7 | −350.8 | −361.6 | −392.8 | −273.2 | |
| calc | 227.2 | 468.2 | 586.7 | 620.8 | 652.3 | 669.8 | 704.6 |
| Growth | +106.1% | +25.3% | +5.8% | +5.1% | +2.7% | +5.2% | |
| calc | 2.66 | 5.15 | 6.15 | 6.80 | 7.49 | 7.86 | 8.45 |
| Financing | |||||||
| −60.5 | −67.6 | −85.4 | −97.3 | −121.1 | −133.9 | −151.1 | |
| −192.5 | −38.0 | −198.2 | −568.0 | −288.0 | −76.6 | −225.8 | |
Lines marked calc are worked out here from filed figures; point at one for how. Capital expenditure, dividends and buybacks are shown as money out, so negative.