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.
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 1,868.0 | 2,146.3 | 2,448.4 | 2,595.4 | 2,537.2 | 2,809.6 | 2,791.0 | 1,712.4 | 1,699.5 | 1,992.7 |
| Growth | +14.9% | +14.1% | +6.0% | −2.2% | +10.7% | −0.7% | −38.6% | −0.8% | +17.2% | |
| Operating income | 319.5 | 372.3 | 321.7 | 427.3 | 423.1 | 628.1 | 499.7 | 258.7 | 103.7 | 118.4 |
| Net income | 237.4 | 152.5 | 200.8 | 461.5 | 335.3 | 485.4 | 363.1 | 356.3 | 69.7 | −905.6 |
| Growth | −35.7% | +31.6% | +129.8% | −27.3% | +44.7% | −25.2% | −1.9% | −80.4% | −1,399.8% | |
| EPS, diluted | 4.98 | 3.27 | 4.29 | 9.80 | 7.09 | 10.23 | 7.68 | 7.53 | 1.48 | −20.25 |
| Growth | −34.3% | +31.2% | +128.4% | −27.7% | +44.3% | −24.9% | −2.0% | −80.3% | −1,468.2% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Gross margin | 53.3% | 54.6% | 53.2% | 54.3% | 52.2% | 55.2% | 54.9% | 60.7% | 61.0% | 56.2% |
| Operating margin | 17.1% | 17.3% | 13.1% | 16.5% | 16.7% | 22.4% | 17.9% | 15.1% | 6.1% | 5.9% |
| Net margin | 12.7% | 7.1% | 8.2% | 17.8% | 13.2% | 17.3% | 13.0% | 20.8% | 4.1% | −45.4% |
| Free cash flow margin | 19.1% | 16.6% | 14.5% | 12.9% | 13.7% | 20.7% | 9.4% | 9.3% | 12.4% | 0.1% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 410.6 | 426.3 | 435.1 | 437.1 | 437.1 | 652.1 | 342.8 | 206.1 | 301.9 | 96.7 |
| Capital expenditure | −53.1 | −70.9 | −80.8 | −102.7 | −90.7 | −71.6 | −79.2 | −46.4 | −90.4 | −95.2 |
| Free cash flow | 357.5 | 355.4 | 354.3 | 334.4 | 346.4 | 580.5 | 263.6 | 159.7 | 211.4 | 1.4 |
| Growth | −0.6% | −0.3% | −5.6% | +3.6% | +67.6% | −54.6% | −39.4% | +32.4% | −99.3% | |
| Buybacks | n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −200.0 | −300.0 |
| Dividends paid | −59.0 | −61.2 | −62.2 | −62.8 | −63.2 | −63.6 | −63.8 | −63.9 | −63.5 | −60.3 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 543.8 | 333.6 | 357.2 | 301.1 | 375.9 | 445.1 | 292.0 | 222.8 | 247.9 | 378.6 |
| Total debt | 1,033.3 | 2,162.9 | 2,158.8 | 1,908.9 | 2,478.4 | 1,850.1 | 1,711.5 | 1,815.1 | 1,655.9 | 2,641.4 |
| Net cash (debt) | −489.5 | −1,829.4 | −1,801.7 | −1,607.9 | −2,102.5 | −1,405.0 | −1,419.5 | −1,592.2 | −1,408.0 | −2,262.9 |
| Shareholders’ equity | 2,137.5 | 2,430.5 | 2,540.0 | 2,979.3 | 3,336.5 | 3,754.7 | 4,022.0 | 4,441.0 | 4,278.1 | 3,124.8 |
| Debt to equity | 0.48 | 0.89 | 0.85 | 0.64 | 0.74 | 0.49 | 0.43 | 0.41 | 0.39 | 0.85 |
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 | ||||||||||
| 543.8 | 333.6 | 357.2 | 301.1 | 375.9 | 445.1 | 292.0 | 222.8 | 247.9 | 378.6 | |
| 272.0 | 345.9 | 366.3 | 418.7 | 395.1 | 383.6 | 408.8 | 443.5 | 226.7 | 345.6 | |
| 316.2 | 395.7 | 427.8 | 476.6 | 513.2 | 477.6 | 578.5 | 626.2 | 306.8 | 404.4 | |
| 302.9 | 383.0 | 432.8 | 430.7 | 473.9 | 443.8 | 447.2 | 479.9 | 308.5 | 498.3 | |
| 1,276.7 | 2,235.6 | 2,246.6 | 2,245.3 | 2,586.0 | 2,504.2 | 2,536.7 | 2,914.1 | 1,992.2 | 2,305.1 | |
| 3,891.2 | 6,181.5 | 6,278.0 | 6,309.8 | 7,152.6 | 6,871.7 | 6,928.1 | 7,532.5 | 7,097.9 | 6,947.2 | |
| Growth | +58.9% | +1.6% | +0.5% | +13.4% | −3.9% | +0.8% | +8.7% | −5.8% | −2.1% | |
| Liabilities | ||||||||||
| 183.1 | n/a | 86.6 | 50.0 | 100.5 | 110.0 | 87.5 | 87.5 | 100.0 | 100.0 | |
| 850.3 | 2,162.9 | 2,072.2 | 1,858.9 | 2,377.9 | 1,740.1 | 1,624.0 | 1,727.6 | 1,555.9 | 2,541.4 | |
| calc | 1,033.3 | 2,162.9 | 2,158.8 | 1,908.9 | 2,478.4 | 1,850.1 | 1,711.5 | 1,815.1 | 1,655.9 | 2,641.4 |
| 1,751.9 | 3,751.0 | 3,738.0 | 3,330.5 | 3,816.1 | 3,117.0 | 2,906.1 | 3,091.6 | 2,819.8 | 3,822.5 | |
| Equity | ||||||||||
| 2,194.6 | 2,285.9 | 2,427.6 | 2,824.9 | 3,096.2 | 3,518.0 | 3,817.3 | 4,109.7 | 4,115.9 | 3,149.8 | |
| 2,137.5 | 2,430.5 | 2,540.0 | 2,979.3 | 3,336.5 | 3,754.7 | 4,022.0 | 4,441.0 | 4,278.1 | 3,124.8 | |
| Growth | +13.7% | +4.5% | +17.3% | +12.0% | +12.5% | +7.1% | +10.4% | −3.7% | −27.0% | |
| Per share and net cash | ||||||||||
| calc | −489.5 | −1,829.4 | −1,801.7 | −1,607.9 | −2,102.5 | −1,405.0 | −1,419.5 | −1,592.2 | −1,408.0 | −2,262.9 |
| 44.9 | 45.3 | 46.0 | 46.4 | 46.7 | 46.9 | 46.9 | 47.1 | 46.4 | 44.2 | |
| calc | 47.60 | 53.65 | 55.19 | 64.26 | 71.46 | 80.11 | 85.68 | 94.38 | 92.27 | 70.70 |
Lines marked calc are worked out here from filed figures; point at one for how.