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 |
|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||
| 741.6 | 778.6 | 179.2 | 166.2 | 132.0 | 167.3 | 79.6 | 105.7 | 228.2 | 201.3 | |
| 665.8 | 402.8 | 524.7 | 433.4 | 285.2 | 432.9 | 629.4 | 684.3 | 476.2 | 469.1 | |
| 5,966.8 | 5,557.8 | 6,334.4 | 7,110.6 | 6,968.8 | 6,846.9 | 6,886.8 | 7,004.8 | 6,988.1 | 6,621.3 | |
| 754.1 | 208.8 | 208.8 | 208.8 | 147.2 | 154.2 | 195.9 | 221.5 | 221.5 | 221.5 | |
| 9,125.3 | 9,543.2 | 7,989.2 | 8,701.4 | 8,701.8 | 8,235.9 | 8,724.3 | 8,906.5 | 8,832.2 | 8,424.4 | |
| Growth | +4.6% | −16.3% | +8.9% | +0.0% | −5.4% | +5.9% | +2.1% | −0.8% | −4.6% | |
| Liabilities | ||||||||||
| 4,814.2 | 4,685.2 | 5,427.2 | 6,322.5 | 6,685.8 | 6,939.1 | 7,454.7 | 7,631.0 | 7,525.0 | 7,279.1 | |
| Equity | ||||||||||
| 3,497.3 | 4,123.4 | 2,326.1 | 2,182.9 | 1,769.4 | 1,046.6 | 992.6 | 1,010.5 | 1,054.1 | 1,081.5 | |
| 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 | |
| Growth | +14.9% | −50.9% | −8.2% | −14.3% | −40.8% | −1.7% | +2.4% | +2.1% | +1.7% | |
| Per share and net cash | ||||||||||
| 152.2 | 150.9 | 133.3 | 119.7 | 111.0 | 83.3 | 81.1 | 81.9 | 81.8 | 79.8 | |
| calc | 25.75 | 29.83 | 16.59 | 16.96 | 15.67 | 12.36 | 12.48 | 12.67 | 12.95 | 13.49 |
Lines marked calc are worked out here from filed figures; point at one for how.