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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operations | ||||||||||
| 410.6 | 426.3 | 435.1 | 437.1 | 437.1 | 652.1 | 342.8 | 206.1 | 301.9 | 96.7 | |
| Growth | +3.8% | +2.1% | +0.5% | +0.0% | +49.2% | −47.4% | −39.9% | +46.4% | −68.0% | |
| Investment | ||||||||||
| −53.1 | −70.9 | −80.8 | −102.7 | −90.7 | −71.6 | −79.2 | −46.4 | −90.4 | −95.2 | |
| calc | 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% | |
| calc | 7.50 | 7.62 | 7.57 | 7.10 | 7.33 | 12.24 | 5.57 | 3.38 | 4.49 | 0.03 |
| n/a | n/a | −196.4 | −73.5 | −837.8 | 156.7 | n/a | n/a | n/a | n/a | |
| Financing | ||||||||||
| n/a | n/a | −206.4 | −418.8 | 455.2 | −715.8 | −217.5 | 38.5 | −421.9 | 611.5 | |
| −59.0 | −61.2 | −62.2 | −62.8 | −63.2 | −63.6 | −63.8 | −63.9 | −63.5 | −60.3 | |
| n/a | n/a | n/a | n/a | n/a | n/a | 0.0 | 0.0 | −200.0 | −300.0 | |
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.