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 | 3,089.8 | 2,397.4 | 2,509.1 | 2,752.4 | 1,749.7 | 1,516.0 | 1,977.3 | 2,983.3 | 3,079.2 | 2,156.9 |
| Growth | −22.4% | +4.7% | +9.7% | −36.4% | −13.4% | +30.4% | +50.9% | +3.2% | −30.0% | |
| Operating income | 478.9 | 368.3 | 315.1 | 396.8 | −154.6 | 256.8 | 334.0 | 417.0 | 491.5 | 649.2 |
| Net income | 343.6 | 702.5 | 159.3 | 137.6 | −147.3 | 182.0 | 60.1 | 106.0 | 138.4 | 253.1 |
| Growth | +104.5% | −77.3% | −13.6% | −207.0% | −67.0% | +76.4% | +30.6% | +82.9% | ||
| EPS, diluted | 2.25 | 4.52 | 1.07 | 1.07 | −1.27 | 1.75 | 0.71 | 1.27 | 1.64 | 3.05 |
| Growth | +100.9% | −76.3% | +0.0% | −218.7% | −59.4% | +78.9% | +29.1% | +86.0% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating margin | 15.5% | 15.4% | 12.6% | 14.4% | −8.8% | 16.9% | 16.9% | 14.0% | 16.0% | 30.1% |
| Net margin | 11.1% | 29.3% | 6.3% | 5.0% | −8.4% | 12.0% | 3.0% | 3.6% | 4.5% | 11.7% |
| Free cash flow margin | 33.7% | 30.9% | 13.6% | 11.1% | 31.8% | 38.8% | −2.6% | 8.5% | 16.9% | 14.6% |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | 1,090.2 | 761.6 | 379.1 | 393.6 | 651.7 | 611.8 | −12.8 | 295.6 | 573.8 | 359.7 |
| Capital expenditure | −49.5 | −22.0 | −37.3 | −88.0 | −95.9 | −23.6 | −38.0 | −41.3 | −53.8 | −45.6 |
| Free cash flow | 1,040.7 | 739.6 | 341.8 | 305.6 | 555.8 | 588.2 | −50.8 | 254.3 | 520.0 | 314.1 |
| Growth | −28.9% | −53.8% | −10.6% | +81.9% | +5.8% | −108.6% | +104.5% | −39.6% | ||
| Buybacks | −34.7 | −79.4 | −506.1 | −224.7 | −191.3 | −833.4 | −51.8 | 0.0 | −20.7 | −71.3 |
| Dividends paid | −66.7 | −72.6 | −77.4 | −82.1 | −91.7 | −88.5 | −76.9 | −86.0 | −93.2 | −98.7 |
| FY2016 | FY2017 | FY2018 | FY2019 | FY2020 | FY2021 | FY2022 | FY2023 | FY2024 | FY2025 | |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash | 741.6 | 778.6 | 179.2 | 166.2 | 132.0 | 167.3 | 79.6 | 105.7 | 228.2 | 201.3 |
| Shareholders’ equity | 3,918.5 | 4,501.1 | 2,210.8 | 2,030.1 | 1,738.8 | 1,029.8 | 1,012.4 | 1,037.1 | 1,058.9 | 1,077.2 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue and profit | ||||||||||
| 3,089.8 | 2,397.4 | 2,509.1 | 2,752.4 | 1,749.7 | 1,516.0 | 1,977.3 | 2,983.3 | 3,079.2 | 2,156.9 | |
| Growth | −22.4% | +4.7% | +9.7% | −36.4% | −13.4% | +30.4% | +50.9% | +3.2% | −30.0% | |
| 2,312.0 | 1,775.2 | 1,938.8 | 2,178.4 | 1,327.4 | 1,161.5 | 1,609.6 | 2,456.2 | 2,411.0 | 1,584.2 | |
| 313.9 | 339.3 | 296.6 | 217.0 | 189.6 | 179.6 | 185.4 | 201.9 | 235.7 | 214.3 | |
| 478.9 | 368.3 | 315.1 | 396.8 | −154.6 | 256.8 | 334.0 | 417.0 | 491.5 | 649.2 | |
| Growth | −23.1% | −14.4% | +25.9% | −139.0% | +30.1% | +24.9% | +17.9% | +32.1% | ||
| 310.0 | 195.4 | 151.6 | 181.2 | −524.6 | 55.2 | 126.5 | 149.0 | 221.8 | 375.4 | |
| 106.8 | −414.8 | 42.6 | 58.8 | −274.1 | 15.9 | 27.6 | 9.0 | 50.4 | 90.9 | |
| 343.6 | 702.5 | 159.3 | 137.6 | −147.3 | 182.0 | 60.1 | 106.0 | 138.4 | 253.1 | |
| Growth | +104.5% | −77.3% | −13.6% | −207.0% | −67.0% | +76.4% | +30.6% | +82.9% | ||
| Per share | ||||||||||
| 2.25 | 4.62 | 1.09 | 1.09 | −1.27 | 1.79 | 0.73 | 1.31 | 1.69 | 3.13 | |
| 2.25 | 4.52 | 1.07 | 1.07 | −1.27 | 1.75 | 0.71 | 1.27 | 1.64 | 3.05 | |
| Growth | +100.9% | −76.3% | +0.0% | −218.7% | −59.4% | +78.9% | +29.1% | +86.0% | ||
| 148.4 | 148.6 | 144.0 | 125.6 | 115.9 | 101.5 | 81.9 | 81.2 | 81.9 | 80.8 | |
| 148.6 | 152.0 | 146.4 | 127.3 | 115.9 | 103.8 | 84.2 | 83.4 | 84.2 | 82.9 | |
| Growth | +2.3% | −3.7% | −13.0% | −9.0% | −10.4% | −18.9% | −1.0% | +1.0% | −1.5% | |